[KERJAYA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -843.65%
YoY- -63.14%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 22,067 48,889 3,579 4,803 6,303 7,581 13,808 8.11%
PBT 6,158 2,634 -488 -1,376 -794 -1,026 -4,454 -
Tax -219 -63 -111 -89 -104 -45 -182 3.12%
NP 5,939 2,571 -599 -1,465 -898 -1,071 -4,636 -
-
NP to SH 5,939 2,571 -599 -1,465 -898 -1,071 -4,683 -
-
Tax Rate 3.56% 2.39% - - - - - -
Total Cost 16,128 46,318 4,178 6,268 7,201 8,652 18,444 -2.20%
-
Net Worth 66,190 91,756 31,124 41,184 45,193 26,480 62,870 0.86%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,190 91,756 31,124 41,184 45,193 26,480 62,870 0.86%
NOSH 90,671 90,848 58,725 58,835 58,692 58,846 58,757 7.49%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 26.91% 5.26% -16.74% -30.50% -14.25% -14.13% -33.57% -
ROE 8.97% 2.80% -1.92% -3.56% -1.99% -4.04% -7.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.34 53.81 6.09 8.16 10.74 12.88 23.50 0.58%
EPS 6.55 2.83 -1.02 -2.49 -1.53 -1.82 -7.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.01 0.53 0.70 0.77 0.45 1.07 -6.16%
Adjusted Per Share Value based on latest NOSH - 58,835
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.74 3.86 0.28 0.38 0.50 0.60 1.09 8.09%
EPS 0.47 0.20 -0.05 -0.12 -0.07 -0.08 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0724 0.0246 0.0325 0.0357 0.0209 0.0496 0.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.77 0.50 0.44 0.36 0.44 1.21 0.80 -
P/RPS 3.16 0.93 7.22 4.41 4.10 9.39 3.40 -1.21%
P/EPS 11.76 17.67 -43.14 -14.46 -28.76 -66.48 -10.04 -
EY 8.51 5.66 -2.32 -6.92 -3.48 -1.50 -9.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.50 0.83 0.51 0.57 2.69 0.75 5.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 21/11/11 25/11/10 26/11/09 28/11/08 28/11/07 29/11/06 -
Price 0.82 0.52 0.36 0.40 0.48 1.24 0.73 -
P/RPS 3.37 0.97 5.91 4.90 4.47 9.63 3.11 1.34%
P/EPS 12.52 18.37 -35.29 -16.06 -31.37 -68.13 -9.16 -
EY 7.99 5.44 -2.83 -6.23 -3.19 -1.47 -10.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.51 0.68 0.57 0.62 2.76 0.68 8.66%

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