[KERJAYA] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -167.13%
YoY- -123.39%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/12/03 31/12/02 CAGR
Revenue 8,991 14,604 19,623 20,861 37,141 36,440 21,968 -16.35%
PBT -5,544 -32,300 -5,894 -412 5,099 5,098 2,262 -
Tax 283 3,141 1,111 -783 9 141 -1,313 -
NP -5,261 -29,159 -4,783 -1,195 5,108 5,239 949 -
-
NP to SH -5,261 -29,223 -4,552 -1,195 5,108 5,239 949 -
-
Tax Rate - - - - -0.18% -2.77% 58.05% -
Total Cost 14,252 43,763 24,406 22,056 32,033 31,201 21,019 -7.47%
-
Net Worth 53,427 31,127 76,313 61,193 60,973 0 62,675 -3.14%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/12/03 31/12/02 CAGR
Div - - - - - - 1,725 -
Div Payout % - - - - - - 181.77% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/12/03 31/12/02 CAGR
Net Worth 53,427 31,127 76,313 61,193 60,973 0 62,675 -3.14%
NOSH 58,711 58,731 58,702 57,729 57,522 57,571 57,500 0.41%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/12/03 31/12/02 CAGR
NP Margin -58.51% -199.66% -24.37% -5.73% 13.75% 14.38% 4.32% -
ROE -9.85% -93.88% -5.96% -1.95% 8.38% 0.00% 1.51% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/12/03 31/12/02 CAGR
RPS 15.31 24.87 33.43 36.14 64.57 63.30 38.21 -16.70%
EPS -19.49 -49.76 -7.75 -2.07 8.88 9.10 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.91 0.53 1.30 1.06 1.06 0.00 1.09 -3.54%
Adjusted Per Share Value based on latest NOSH - 57,729
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/12/03 31/12/02 CAGR
RPS 0.71 1.15 1.55 1.65 2.93 2.88 1.73 -16.30%
EPS -0.42 -2.31 -0.36 -0.09 0.40 0.41 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.0422 0.0246 0.0602 0.0483 0.0481 0.00 0.0495 -3.13%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 - - - - - -
Price 0.82 0.62 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.35 2.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS -9.15 -1.25 0.00 0.00 0.00 0.00 0.00 -
EY -10.93 -80.25 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 0.90 1.17 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/12/03 31/12/02 CAGR
Date 27/02/08 28/02/07 24/02/06 25/02/05 27/02/04 - 26/02/03 -
Price 0.90 0.70 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.88 2.82 0.00 0.00 0.00 0.00 0.00 -
P/EPS -10.04 -1.41 0.00 0.00 0.00 0.00 0.00 -
EY -9.96 -71.08 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 0.99 1.32 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