[KERJAYA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.95%
YoY- 236.66%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 50,011 55,925 81,374 106,666 68,089 63,121 54,682 -1.47%
PBT -41,004 -15,885 -383 10,319 6,629 5,949 4,633 -
Tax 2,433 224 -1,939 -704 -3,773 -1,944 -2,556 -
NP -38,571 -15,661 -2,322 9,615 2,856 4,005 2,077 -
-
NP to SH -38,680 -15,269 -2,235 9,615 2,856 4,005 2,077 -
-
Tax Rate - - - 6.82% 56.92% 32.68% 55.17% -
Total Cost 88,582 71,586 83,696 97,051 65,233 59,116 52,605 9.06%
-
Net Worth 29,390 70,489 57,908 60,679 58,263 63,608 32,376 -1.59%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - 1,725 1,141 593 -
Div Payout % - - - - 60.40% 28.51% 28.59% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 29,390 70,489 57,908 60,679 58,263 63,608 32,376 -1.59%
NOSH 58,781 58,741 57,908 57,790 57,121 57,304 19,863 19.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -77.13% -28.00% -2.85% 9.01% 4.19% 6.34% 3.80% -
ROE -131.61% -21.66% -3.86% 15.85% 4.90% 6.30% 6.42% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 85.08 95.21 140.52 184.58 119.20 110.15 275.30 -17.76%
EPS -65.80 -25.99 -3.86 16.64 5.00 6.99 10.46 -
DPS 0.00 0.00 0.00 0.00 3.00 1.99 2.99 -
NAPS 0.50 1.20 1.00 1.05 1.02 1.11 1.63 -17.86%
Adjusted Per Share Value based on latest NOSH - 57,790
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.95 4.41 6.42 8.42 5.37 4.98 4.32 -1.48%
EPS -3.05 -1.20 -0.18 0.76 0.23 0.32 0.16 -
DPS 0.00 0.00 0.00 0.00 0.14 0.09 0.05 -
NAPS 0.0232 0.0556 0.0457 0.0479 0.046 0.0502 0.0255 -1.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 - - - - - - -
Price 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -106.13 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 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 24/05/06 26/05/05 - 11/07/03 24/05/02 - -
Price 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.80 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 -96.77 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 1.36 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