[KERJAYA] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 49.33%
YoY- 78.36%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 18,031 24,397 25,614 43,519 26,398 32,638 27,714 -6.91%
PBT -3,314 -5,514 -6,112 845 -2,098 3,573 1,491 -
Tax -238 -581 -425 -1,375 -351 -1,108 -747 -17.34%
NP -3,552 -6,095 -6,537 -530 -2,449 2,465 744 -
-
NP to SH -3,552 -6,160 -6,370 -530 -2,449 2,465 744 -
-
Tax Rate - - - 162.72% - 31.01% 50.10% -
Total Cost 21,583 30,492 32,151 44,049 28,847 30,173 26,970 -3.64%
-
Net Worth 27,594 67,530 55,999 61,641 57,047 62,776 34,338 -3.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 27,594 67,530 55,999 61,641 57,047 62,776 34,338 -3.57%
NOSH 58,710 58,722 58,333 57,608 57,623 57,593 30,121 11.75%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -19.70% -24.98% -25.52% -1.22% -9.28% 7.55% 2.68% -
ROE -12.87% -9.12% -11.38% -0.86% -4.29% 3.93% 2.17% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 30.71 41.55 43.91 75.54 45.81 56.67 92.01 -16.70%
EPS -6.05 -10.49 -10.92 -0.92 -4.25 4.28 2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 1.15 0.96 1.07 0.99 1.09 1.14 -13.72%
Adjusted Per Share Value based on latest NOSH - 57,977
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.42 1.93 2.02 3.43 2.08 2.58 2.19 -6.96%
EPS -0.28 -0.49 -0.50 -0.04 -0.19 0.19 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0218 0.0533 0.0442 0.0486 0.045 0.0495 0.0271 -3.56%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 - - - - - - -
Price 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -11.24 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -8.90 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 25/08/06 22/08/05 24/08/04 14/08/03 09/08/02 01/10/01 -
Price 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -13.22 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -7.56 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment