[KERJAYA] YoY TTM 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- -6.91%
YoY- 7.11%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 197,009 98,332 14,050 20,504 27,373 40,216 57,828 22.64%
PBT 20,244 -906 -4,953 -8,636 -9,475 -36,641 -15,861 -
Tax 290 -586 -451 -136 32 2,858 347 -2.94%
NP 20,534 -1,492 -5,404 -8,772 -9,443 -33,783 -15,514 -
-
NP to SH 20,534 -1,492 -5,404 -8,772 -9,443 -33,847 -15,394 -
-
Tax Rate -1.43% - - - - - - -
Total Cost 176,475 99,824 19,454 29,276 36,816 73,999 73,342 15.74%
-
Net Worth 66,190 90,848 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 90,848 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 10.42% -1.52% -38.46% -42.78% -34.50% -84.00% -26.83% -
ROE 31.02% -1.64% -17.36% -21.30% -20.89% -127.82% -24.49% -
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 217.28 108.24 23.92 34.85 46.64 68.34 98.42 14.09%
EPS 22.65 -1.64 -9.20 -14.91 -16.09 -57.52 -26.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.00 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 15.55 7.76 1.11 1.62 2.16 3.17 4.56 22.66%
EPS 1.62 -0.12 -0.43 -0.69 -0.75 -2.67 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0717 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 0.35 0.46 1.84 1.03 0.94 1.77 0.81 -13.04%
P/EPS 3.40 -30.45 -4.78 -2.41 -2.73 -2.10 -3.05 -
EY 29.41 -3.28 -20.91 -41.42 -36.57 -47.54 -32.75 -
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 0.38 0.48 1.50 1.15 1.03 1.81 0.74 -10.50%
P/EPS 3.62 -31.66 -3.91 -2.68 -2.98 -2.16 -2.79 -
EY 27.62 -3.16 -25.56 -37.27 -33.52 -46.39 -35.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.52 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