[KERJAYA] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.11%
YoY- 42.21%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,138 4,450 6,640 9,111 12,679 13,869 27,721 -34.74%
PBT 2,354 302 -515 -1,564 -2,499 -2,391 1,459 8.29%
Tax -108 -105 -65 -108 -396 -405 -943 -30.30%
NP 2,246 197 -580 -1,672 -2,895 -2,796 516 27.76%
-
NP to SH 2,246 197 -580 -1,672 -2,893 -2,716 516 27.76%
-
Tax Rate 4.59% 34.77% - - - - 64.63% -
Total Cost -108 4,253 7,220 10,783 15,574 16,665 27,205 -
-
Net Worth 31,749 46,563 46,282 27,573 67,483 56,314 62,035 -10.55%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 31,749 46,563 46,282 27,573 67,483 56,314 62,035 -10.55%
NOSH 58,795 59,696 58,585 58,666 58,681 58,660 57,977 0.23%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 105.05% 4.43% -8.73% -18.35% -22.83% -20.16% 1.86% -
ROE 7.07% 0.42% -1.25% -6.06% -4.29% -4.82% 0.83% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.64 7.45 11.33 15.53 21.61 23.64 47.81 -34.88%
EPS 3.82 0.33 -0.99 -2.85 -4.93 -4.63 0.89 27.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.78 0.79 0.47 1.15 0.96 1.07 -10.76%
Adjusted Per Share Value based on latest NOSH - 58,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.17 0.35 0.52 0.72 1.00 1.09 2.19 -34.67%
EPS 0.18 0.02 -0.05 -0.13 -0.23 -0.21 0.04 28.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0367 0.0365 0.0218 0.0533 0.0444 0.049 -10.54%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - - - -
Price 0.40 0.43 0.60 0.68 0.00 0.00 0.00 -
P/RPS 11.00 5.77 5.29 4.38 0.00 0.00 0.00 -
P/EPS 10.47 130.30 -60.61 -23.86 0.00 0.00 0.00 -
EY 9.55 0.77 -1.65 -4.19 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.55 0.76 1.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 28/08/09 26/08/08 28/08/07 25/08/06 22/08/05 24/08/04 -
Price 0.50 0.45 0.56 0.80 0.00 0.00 0.00 -
P/RPS 13.75 6.04 4.94 5.15 0.00 0.00 0.00 -
P/EPS 13.09 136.36 -56.57 -28.07 0.00 0.00 0.00 -
EY 7.64 0.73 -1.77 -3.56 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.58 0.71 1.70 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