[KPPROP] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -56.13%
YoY- 256.33%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 24,652 31,229 36,342 31,080 29,760 18,057 18,500 21.15%
PBT 1,044 2,160 3,505 2,366 4,520 -720 297 131.71%
Tax -552 -531 -925 -620 -540 -159 -160 128.83%
NP 492 1,629 2,580 1,746 3,980 -879 137 135.06%
-
NP to SH 492 1,629 2,580 1,746 3,980 -879 137 135.06%
-
Tax Rate 52.87% 24.58% 26.39% 26.20% 11.95% - 53.87% -
Total Cost 24,160 29,600 33,762 29,334 25,780 18,936 18,362 20.13%
-
Net Worth 38,908 37,586 38,458 36,785 37,014 36,158 31,929 14.12%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 38,908 37,586 38,458 36,785 37,014 36,158 31,929 14.12%
NOSH 410,000 397,317 403,125 396,818 398,000 399,545 343,332 12.59%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.00% 5.22% 7.10% 5.62% 13.37% -4.87% 0.74% -
ROE 1.26% 4.33% 6.71% 4.75% 10.75% -2.43% 0.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.01 7.86 9.02 7.83 7.48 4.52 5.39 7.54%
EPS 0.12 0.41 0.64 0.44 1.00 -0.22 0.04 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.0946 0.0954 0.0927 0.093 0.0905 0.093 1.36%
Adjusted Per Share Value based on latest NOSH - 403,333
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.58 5.81 6.76 5.78 5.53 3.36 3.44 21.08%
EPS 0.09 0.30 0.48 0.32 0.74 -0.16 0.03 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0723 0.0699 0.0715 0.0684 0.0688 0.0672 0.0594 14.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.10 0.08 0.05 0.04 0.04 0.05 0.05 -
P/RPS 1.66 1.02 0.55 0.51 0.53 1.11 0.93 47.30%
P/EPS 83.33 19.51 7.81 9.09 4.00 -22.73 125.00 -23.74%
EY 1.20 5.13 12.80 11.00 25.00 -4.40 0.80 31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.85 0.52 0.43 0.43 0.55 0.54 55.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 25/02/11 26/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.08 0.12 0.05 0.05 0.05 0.05 0.05 -
P/RPS 1.33 1.53 0.55 0.64 0.67 1.11 0.93 27.01%
P/EPS 66.67 29.27 7.81 11.36 5.00 -22.73 125.00 -34.30%
EY 1.50 3.42 12.80 8.80 20.00 -4.40 0.80 52.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.27 0.52 0.54 0.54 0.55 0.54 34.36%

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