[KERJAYA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 176.71%
YoY- 82.74%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 52,809 55,952 85,427 104,042 71,285 59,945 51,475 0.42%
PBT -42,267 -16,592 2,724 8,792 8,272 4,848 3,825 -
Tax 2,377 390 -2,351 -203 -3,572 -2,020 -2,038 -
NP -39,890 -16,202 373 8,589 4,700 2,828 1,787 -
-
NP to SH -40,065 -15,657 373 8,589 4,700 2,828 1,612 -
-
Tax Rate - - 86.31% 2.31% 43.18% 41.67% 53.28% -
Total Cost 92,699 72,154 85,054 95,453 66,585 57,117 49,688 10.94%
-
Net Worth 31,127 76,313 61,193 60,973 62,675 57,097 31,477 -0.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 1,725 1,141 593 -
Div Payout % - - - - 36.70% 40.38% 36.84% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 31,127 76,313 61,193 60,973 62,675 57,097 31,477 -0.18%
NOSH 58,731 58,702 57,729 57,522 57,500 57,097 19,797 19.86%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -75.54% -28.96% 0.44% 8.26% 6.59% 4.72% 3.47% -
ROE -128.71% -20.52% 0.61% 14.09% 7.50% 4.95% 5.12% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 89.92 95.31 147.98 180.87 123.97 104.99 260.01 -16.21%
EPS -68.22 -26.67 0.65 14.93 8.17 4.95 8.14 -
DPS 0.00 0.00 0.00 0.00 3.00 2.00 3.00 -
NAPS 0.53 1.30 1.06 1.06 1.09 1.00 1.59 -16.72%
Adjusted Per Share Value based on latest NOSH - 57,522
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.17 4.42 6.74 8.21 5.63 4.73 4.06 0.44%
EPS -3.16 -1.24 0.03 0.68 0.37 0.22 0.13 -
DPS 0.00 0.00 0.00 0.00 0.14 0.09 0.05 -
NAPS 0.0246 0.0602 0.0483 0.0481 0.0495 0.0451 0.0248 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 - - - - - - -
Price 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -110.03 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 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 25/02/05 - 26/02/03 28/02/02 - -
Price 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -97.45 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 1.32 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