[KERJAYA] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 39.29%
YoY- 7.57%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 18,308 25,028 24,510 24,160 21,756 34,603 34,149 -33.98%
PBT -3,180 -11,016 -5,241 -6,272 -10,488 -9,884 -5,786 -32.87%
Tax -596 122 -336 -294 -328 0 -377 35.66%
NP -3,776 -10,894 -5,577 -6,566 -10,816 -9,884 -6,164 -27.84%
-
NP to SH -3,776 -10,894 -5,577 -6,566 -10,816 -9,884 -6,164 -27.84%
-
Tax Rate - - - - - - - -
Total Cost 22,084 35,922 30,087 30,726 32,572 44,487 40,313 -33.02%
-
Net Worth 37,525 38,179 45,237 46,396 46,438 49,329 26,433 26.28%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 37,525 38,179 45,237 46,396 46,438 49,329 26,433 26.28%
NOSH 58,633 58,737 58,749 58,729 58,782 58,725 58,742 -0.12%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -20.62% -43.53% -22.75% -27.18% -49.72% -28.56% -18.05% -
ROE -10.06% -28.53% -12.33% -14.15% -23.29% -20.04% -23.32% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 31.22 42.61 41.72 41.14 37.01 58.92 58.13 -33.90%
EPS -6.44 -18.55 -9.49 -11.18 -18.40 -36.63 -10.49 -27.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.77 0.79 0.79 0.84 0.45 26.44%
Adjusted Per Share Value based on latest NOSH - 58,585
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.45 1.98 1.94 1.91 1.72 2.74 2.70 -33.90%
EPS -0.30 -0.86 -0.44 -0.52 -0.86 -0.78 -0.49 -27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0297 0.0302 0.0358 0.0367 0.0368 0.0391 0.0209 26.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.35 0.49 0.44 0.60 0.79 0.82 1.21 -
P/RPS 1.12 1.15 1.05 1.46 2.13 1.39 2.08 -33.78%
P/EPS -5.43 -2.64 -4.63 -5.37 -4.29 -4.87 -11.53 -39.44%
EY -18.40 -37.85 -21.58 -18.63 -23.29 -20.53 -8.67 65.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.75 0.57 0.76 1.00 0.98 2.69 -65.26%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 28/11/08 26/08/08 27/05/08 27/02/08 28/11/07 -
Price 0.48 0.47 0.48 0.56 0.61 0.90 1.24 -
P/RPS 1.54 1.10 1.15 1.36 1.65 1.53 2.13 -19.42%
P/EPS -7.45 -2.53 -5.06 -5.01 -3.32 -5.35 -11.82 -26.46%
EY -13.42 -39.46 -19.78 -19.96 -30.16 -18.70 -8.46 35.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.72 0.62 0.71 0.77 1.07 2.76 -58.01%

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