[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 6.52%
YoY- -296.62%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 33,090 31,176 35,958 38,157 39,632 40,288 41,161 -13.53%
PBT -410 -2,144 -2,627 -1,880 -1,902 -1,852 1,252 -
Tax 68 260 -634 -309 -440 -632 -2,737 -
NP -342 -1,884 -3,261 -2,189 -2,342 -2,484 -1,485 -62.39%
-
NP to SH -342 -1,884 -3,261 -2,189 -2,342 -2,484 -1,485 -62.39%
-
Tax Rate - - - - - - 218.61% -
Total Cost 33,432 33,060 39,219 40,346 41,974 42,772 42,646 -14.96%
-
Net Worth 44,901 44,748 45,309 46,271 46,740 47,388 47,976 -4.31%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 44,901 44,748 45,309 46,271 46,740 47,388 47,976 -4.31%
NOSH 39,767 39,915 40,012 39,951 39,965 40,064 40,026 -0.43%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.03% -6.04% -9.07% -5.74% -5.91% -6.17% -3.61% -
ROE -0.76% -4.21% -7.20% -4.73% -5.01% -5.24% -3.10% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 83.21 78.11 89.87 95.51 99.16 100.56 102.83 -13.15%
EPS -0.86 -4.72 -8.15 -5.48 -5.86 -6.20 -3.71 -62.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1291 1.1211 1.1324 1.1582 1.1695 1.1828 1.1986 -3.90%
Adjusted Per Share Value based on latest NOSH - 39,915
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.15 5.80 6.69 7.09 7.37 7.49 7.65 -13.52%
EPS -0.06 -0.35 -0.61 -0.41 -0.44 -0.46 -0.28 -64.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0832 0.0842 0.086 0.0869 0.0881 0.0892 -4.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.08 0.06 0.06 0.06 0.05 0.06 0.07 -
P/RPS 0.10 0.08 0.07 0.06 0.05 0.06 0.07 26.81%
P/EPS -9.30 -1.27 -0.74 -1.09 -0.85 -0.97 -1.89 189.01%
EY -10.75 -78.67 -135.83 -91.33 -117.20 -103.33 -53.00 -65.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.05 0.05 0.05 0.04 0.05 0.06 10.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 18/07/05 28/02/05 30/11/04 01/09/04 31/05/04 -
Price 0.07 0.09 0.06 0.06 0.06 0.05 0.07 -
P/RPS 0.08 0.12 0.07 0.06 0.06 0.05 0.07 9.30%
P/EPS -8.14 -1.91 -0.74 -1.09 -1.02 -0.81 -1.89 164.47%
EY -12.29 -52.44 -135.83 -91.33 -97.67 -124.00 -53.00 -62.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.08 0.05 0.05 0.05 0.04 0.06 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