[KERJAYA] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 12.82%
YoY- -156.92%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 38,205 36,330 64,566 43,685 49,317 41,017 33,496 2.21%
PBT -9,968 -10,698 2,744 -1,362 6,010 2,049 1,192 -
Tax -763 -721 -1,494 -773 -2,259 -1,535 -985 -4.16%
NP -10,731 -11,419 1,250 -2,135 3,751 514 207 -
-
NP to SH -10,843 -11,105 1,250 -2,135 3,751 514 207 -
-
Tax Rate - - 54.45% - 37.59% 74.91% 82.63% -
Total Cost 48,936 47,749 63,316 45,820 45,566 40,503 33,289 6.62%
-
Net Worth 62,849 51,433 61,921 55,820 62,037 43,160 38,048 8.72%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 62,849 51,433 61,921 55,820 62,037 43,160 38,048 8.72%
NOSH 58,737 58,447 57,870 57,547 57,442 39,236 19,714 19.94%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -28.09% -31.43% 1.94% -4.89% 7.61% 1.25% 0.62% -
ROE -17.25% -21.59% 2.02% -3.82% 6.05% 1.19% 0.54% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 65.04 62.16 111.57 75.91 85.85 104.54 169.91 -14.78%
EPS -18.46 -19.00 2.16 -3.71 6.53 1.31 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.88 1.07 0.97 1.08 1.10 1.93 -9.35%
Adjusted Per Share Value based on latest NOSH - 58,148
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.01 2.87 5.10 3.45 3.89 3.24 2.64 2.20%
EPS -0.86 -0.88 0.10 -0.17 0.30 0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0496 0.0406 0.0489 0.0441 0.049 0.0341 0.03 8.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 - - - - - - -
Price 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -4.33 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -23.07 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 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 23/11/05 25/11/04 13/11/03 20/11/02 23/11/01 28/11/00 -
Price 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -25.29 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 0.68 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