[KERJAYA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 20.76%
YoY- 77.22%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 126,084 40,839 5,751 9,027 12,080 18,031 24,397 31.45%
PBT 12,276 262 2,106 -494 -3,136 -3,314 -5,514 -
Tax -986 -570 -205 -254 -147 -238 -581 9.20%
NP 11,290 -308 1,901 -748 -3,283 -3,552 -6,095 -
-
NP to SH 11,290 -308 1,901 -748 -3,283 -3,552 -6,160 -
-
Tax Rate 8.03% 217.56% 9.73% - - - - -
Total Cost 114,794 41,147 3,850 9,775 15,363 21,583 30,492 24.70%
-
Net Worth 60,806 27,246 31,683 45,940 46,396 27,594 67,530 -1.73%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 60,806 27,246 31,683 45,940 46,396 27,594 67,530 -1.73%
NOSH 90,755 59,230 58,672 58,897 58,729 58,710 58,722 7.51%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.95% -0.75% 33.06% -8.29% -27.18% -19.70% -24.98% -
ROE 18.57% -1.13% 6.00% -1.63% -7.08% -12.87% -9.12% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 138.93 68.95 9.80 15.33 20.57 30.71 41.55 22.26%
EPS 12.44 -0.52 3.24 -1.27 -5.59 -6.05 -10.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.46 0.54 0.78 0.79 0.47 1.15 -8.60%
Adjusted Per Share Value based on latest NOSH - 59,696
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.99 3.23 0.46 0.71 0.96 1.43 1.93 31.49%
EPS 0.89 -0.02 0.15 -0.06 -0.26 -0.28 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 0.0216 0.0251 0.0364 0.0367 0.0219 0.0535 -1.72%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.88 0.50 0.40 0.43 0.60 0.68 0.00 -
P/RPS 0.63 0.73 4.08 2.81 2.92 2.21 0.00 -
P/EPS 7.07 -96.15 12.35 -33.86 -10.73 -11.24 0.00 -
EY 14.14 -1.04 8.10 -2.95 -9.32 -8.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.09 0.74 0.55 0.76 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 23/08/10 28/08/09 26/08/08 28/08/07 25/08/06 -
Price 0.85 0.46 0.50 0.45 0.56 0.80 0.00 -
P/RPS 0.61 0.67 5.10 2.94 2.72 2.60 0.00 -
P/EPS 6.83 -88.46 15.43 -35.43 -10.02 -13.22 0.00 -
EY 14.64 -1.13 6.48 -2.82 -9.98 -7.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.00 0.93 0.58 0.71 1.70 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