[KERJAYA] YoY TTM 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- -454.21%
YoY- -119.63%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 57,828 57,190 101,707 65,653 68,245 58,996 47,833 3.21%
PBT -15,861 -10,718 7,843 900 8,762 4,729 2,427 -
Tax 347 -1,578 -1,485 -2,086 -2,720 -2,788 -1,087 -
NP -15,514 -12,296 6,358 -1,186 6,042 1,941 1,340 -
-
NP to SH -15,394 -11,982 6,358 -1,186 6,042 1,941 1,165 -
-
Tax Rate - - 18.93% 231.78% 31.04% 58.96% 44.79% -
Total Cost 73,342 69,486 95,349 66,839 62,203 57,055 46,493 7.88%
-
Net Worth 62,870 51,697 61,837 56,403 62,281 61,707 19,795 21.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 1,725 1,141 593 1,694 -
Div Payout % - - - 0.00% 18.90% 30.60% 145.47% -
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 62,870 51,697 61,837 56,403 62,281 61,707 19,795 21.22%
NOSH 58,757 58,746 57,792 58,148 57,668 56,097 19,795 19.87%
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 -26.83% -21.50% 6.25% -1.81% 8.85% 3.29% 2.80% -
ROE -24.49% -23.18% 10.28% -2.10% 9.70% 3.15% 5.89% -
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 98.42 97.35 175.99 112.91 118.34 105.17 241.63 -13.89%
EPS -26.20 -20.40 11.00 -2.04 10.48 3.46 5.89 -
DPS 0.00 0.00 0.00 3.00 2.00 1.06 8.56 -
NAPS 1.07 0.88 1.07 0.97 1.08 1.10 1.00 1.13%
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 4.56 4.51 8.03 5.18 5.39 4.66 3.77 3.22%
EPS -1.21 -0.95 0.50 -0.09 0.48 0.15 0.09 -
DPS 0.00 0.00 0.00 0.14 0.09 0.05 0.13 -
NAPS 0.0496 0.0408 0.0488 0.0445 0.0491 0.0487 0.0156 21.25%
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 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -32.75 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 - -
Price 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -2.79 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -35.89 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