[KERJAYA] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -35.23%
YoY- 636.09%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 40,216 57,828 57,190 101,707 65,653 68,245 58,996 -6.18%
PBT -36,641 -15,861 -10,718 7,843 900 8,762 4,729 -
Tax 2,858 347 -1,578 -1,485 -2,086 -2,720 -2,788 -
NP -33,783 -15,514 -12,296 6,358 -1,186 6,042 1,941 -
-
NP to SH -33,847 -15,394 -11,982 6,358 -1,186 6,042 1,941 -
-
Tax Rate - - - 18.93% 231.78% 31.04% 58.96% -
Total Cost 73,999 73,342 69,486 95,349 66,839 62,203 57,055 4.42%
-
Net Worth 26,480 62,870 51,697 61,837 56,403 62,281 61,707 -13.14%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 1,725 1,141 593 -
Div Payout % - - - - 0.00% 18.90% 30.60% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 26,480 62,870 51,697 61,837 56,403 62,281 61,707 -13.14%
NOSH 58,846 58,757 58,746 57,792 58,148 57,668 56,097 0.80%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -84.00% -26.83% -21.50% 6.25% -1.81% 8.85% 3.29% -
ROE -127.82% -24.49% -23.18% 10.28% -2.10% 9.70% 3.15% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 68.34 98.42 97.35 175.99 112.91 118.34 105.17 -6.92%
EPS -57.52 -26.20 -20.40 11.00 -2.04 10.48 3.46 -
DPS 0.00 0.00 0.00 0.00 3.00 2.00 1.06 -
NAPS 0.45 1.07 0.88 1.07 0.97 1.08 1.10 -13.83%
Adjusted Per Share Value based on latest NOSH - 57,792
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.18 4.58 4.53 8.05 5.20 5.40 4.67 -6.20%
EPS -2.68 -1.22 -0.95 0.50 -0.09 0.48 0.15 -
DPS 0.00 0.00 0.00 0.00 0.14 0.09 0.05 -
NAPS 0.021 0.0498 0.0409 0.049 0.0447 0.0493 0.0489 -13.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 - - - - - -
Price 1.21 0.80 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.77 0.81 0.00 0.00 0.00 0.00 0.00 -
P/EPS -2.10 -3.05 0.00 0.00 0.00 0.00 0.00 -
EY -47.54 -32.75 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 2.69 0.75 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 23/11/05 25/11/04 13/11/03 20/11/02 23/11/01 -
Price 1.24 0.73 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.81 0.74 0.00 0.00 0.00 0.00 0.00 -
P/EPS -2.16 -2.79 0.00 0.00 0.00 0.00 0.00 -
EY -46.39 -35.89 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 2.76 0.68 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