[KERJAYA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.72%
YoY- 7.38%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 92,576 205,546 27,246 17,586 24,194 31,122 50,011 10.79%
PBT 22,834 11,327 -2,341 -7,893 -8,871 -10,756 -41,004 -
Tax -1,193 533 -259 -426 -111 48 2,433 -
NP 21,641 11,860 -2,600 -8,319 -8,982 -10,708 -38,571 -
-
NP to SH 21,641 11,860 -2,600 -8,319 -8,982 -10,708 -38,680 -
-
Tax Rate 5.22% -4.71% - - - - - -
Total Cost 70,935 193,686 29,846 25,905 33,176 41,830 88,582 -3.63%
-
Net Worth 76,206 55,367 26,942 29,822 37,525 46,438 29,390 17.19%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 76,206 55,367 26,942 29,822 37,525 46,438 29,390 17.19%
NOSH 90,722 90,766 58,571 58,474 58,633 58,782 58,781 7.49%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 23.38% 5.77% -9.54% -47.30% -37.12% -34.41% -77.13% -
ROE 28.40% 21.42% -9.65% -27.90% -23.94% -23.06% -131.61% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 102.04 226.45 46.52 30.07 41.26 52.94 85.08 3.07%
EPS 23.85 13.07 -4.44 -14.23 -15.32 -18.22 -65.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.61 0.46 0.51 0.64 0.79 0.50 9.02%
Adjusted Per Share Value based on latest NOSH - 58,474
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.31 16.22 2.15 1.39 1.91 2.46 3.95 10.79%
EPS 1.71 0.94 -0.21 -0.66 -0.71 -0.85 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0437 0.0213 0.0235 0.0296 0.0366 0.0232 17.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.80 0.80 0.47 0.30 0.35 0.79 0.62 -
P/RPS 0.78 0.35 1.01 1.00 0.85 1.49 0.73 1.10%
P/EPS 3.35 6.12 -10.59 -2.11 -2.28 -4.34 -0.94 -
EY 29.82 16.33 -9.44 -47.42 -43.77 -23.06 -106.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.31 1.02 0.59 0.55 1.00 1.24 -4.33%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 15/06/12 27/05/11 31/05/10 28/05/09 27/05/08 28/05/07 -
Price 0.88 0.87 0.55 0.33 0.48 0.61 0.68 -
P/RPS 0.86 0.38 1.18 1.10 1.16 1.15 0.80 1.21%
P/EPS 3.69 6.66 -12.39 -2.32 -3.13 -3.35 -1.03 -
EY 27.11 15.02 -8.07 -43.11 -31.91 -29.86 -96.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.43 1.20 0.65 0.75 0.77 1.36 -4.21%

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