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

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.16%
YoY- -142.52%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 15,274 22,004 28,651 46,443 54,735 67,522 117,100 -28.77%
PBT -5,841 -8,054 -9,707 -40,069 -15,993 -4,233 11,042 -
Tax -429 -151 91 2,721 233 -1,401 -1,225 -16.03%
NP -6,270 -8,205 -9,616 -37,348 -15,760 -5,634 9,817 -
-
NP to SH -6,270 -8,205 -9,616 -37,459 -15,446 -5,467 9,817 -
-
Tax Rate - - - - - - 11.09% -
Total Cost 21,544 30,209 38,267 83,791 70,495 73,156 107,283 -23.46%
-
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 -41.05% -37.29% -33.56% -80.42% -28.79% -8.34% 8.38% -
ROE -19.75% -17.62% -20.78% -135.85% -22.89% -9.71% 15.82% -
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 25.98 36.86 48.90 79.16 93.27 115.11 201.97 -28.93%
EPS -10.66 -13.74 -16.41 -63.85 -26.32 -9.32 16.93 -
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 1.21 1.74 2.26 3.66 4.32 5.33 9.24 -28.72%
EPS -0.49 -0.65 -0.76 -2.96 -1.22 -0.43 0.77 -
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 1.54 1.17 1.23 0.86 0.00 0.00 0.00 -
P/EPS -3.75 -3.13 -3.66 -1.06 0.00 0.00 0.00 -
EY -26.66 -31.96 -27.36 -93.90 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 - -
Price 0.50 0.45 0.56 0.80 0.00 0.00 0.00 -
P/RPS 1.92 1.22 1.15 1.01 0.00 0.00 0.00 -
P/EPS -4.69 -3.27 -3.41 -1.25 0.00 0.00 0.00 -
EY -21.33 -30.54 -29.31 -79.81 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