[KERJAYA] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -94.13%
YoY- -95.66%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 31/12/02 CAGR
Revenue 34,603 52,809 55,952 85,427 80,125 104,042 71,285 -13.45%
PBT -9,885 -42,267 -16,592 2,724 3,736 8,792 8,272 -
Tax 0 2,377 390 -2,351 -632 -203 -3,572 -
NP -9,885 -39,890 -16,202 373 3,104 8,589 4,700 -
-
NP to SH -9,885 -40,065 -15,657 373 3,104 8,589 4,700 -
-
Tax Rate - - - 86.31% 16.92% 2.31% 43.18% -
Total Cost 44,488 92,699 72,154 85,054 77,021 95,453 66,585 -7.74%
-
Net Worth 53,427 31,127 76,313 61,193 0 60,973 62,675 -3.14%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 31/12/02 CAGR
Div - - - - - - 1,725 -
Div Payout % - - - - - - 36.70% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 31/12/02 CAGR
Net Worth 53,427 31,127 76,313 61,193 0 60,973 62,675 -3.14%
NOSH 58,711 58,731 58,702 57,729 57,571 57,522 57,500 0.41%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 31/12/02 CAGR
NP Margin -28.57% -75.54% -28.96% 0.44% 3.87% 8.26% 6.59% -
ROE -18.50% -128.71% -20.52% 0.61% 0.00% 14.09% 7.50% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 31/12/02 CAGR
RPS 58.94 89.92 95.31 147.98 139.17 180.87 123.97 -13.81%
EPS -16.84 -68.22 -26.67 0.65 5.39 14.93 8.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.91 0.53 1.30 1.06 0.00 1.06 1.09 -3.54%
Adjusted Per Share Value based on latest NOSH - 57,729
31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 31/12/02 CAGR
RPS 2.74 4.18 4.43 6.77 6.35 8.24 5.65 -13.46%
EPS -0.78 -3.17 -1.24 0.03 0.25 0.68 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.0423 0.0247 0.0604 0.0485 0.00 0.0483 0.0496 -3.13%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 - - - - - -
Price 0.82 0.62 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.39 0.69 0.00 0.00 0.00 0.00 0.00 -
P/EPS -4.87 -0.91 0.00 0.00 0.00 0.00 0.00 -
EY -20.53 -110.03 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 0.90 1.17 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 31/12/02 CAGR
Date 27/02/08 28/02/07 24/02/06 25/02/05 - - 26/02/03 -
Price 0.90 0.70 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.53 0.78 0.00 0.00 0.00 0.00 0.00 -
P/EPS -5.35 -1.03 0.00 0.00 0.00 0.00 0.00 -
EY -18.71 -97.45 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 0.99 1.32 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