[KERJAYA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 68.7%
YoY- -116.2%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 319,540 138,586 119,637 81,678 51,700 17,934 12,440 768.85%
PBT 24,864 4,706 3,861 524 -1,620 -2,184 2,157 409.52%
Tax -1,664 862 -844 -1,140 -348 -269 -421 149.77%
NP 23,200 5,568 3,017 -616 -1,968 -2,453 1,736 462.26%
-
NP to SH 23,200 5,568 3,017 -616 -1,968 -2,453 1,736 462.26%
-
Tax Rate 6.69% -18.32% 21.86% 217.56% - - 19.52% -
Total Cost 296,340 133,018 116,620 82,294 53,668 20,387 10,704 813.31%
-
Net Worth 55,367 49,030 91,792 27,246 26,942 27,613 31,083 46.89%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 55,367 49,030 91,792 27,246 26,942 27,613 31,083 46.89%
NOSH 90,766 90,796 90,883 59,230 58,571 58,753 58,648 33.76%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.26% 4.02% 2.52% -0.75% -3.81% -13.68% 13.95% -
ROE 41.90% 11.36% 3.29% -2.26% -7.30% -8.88% 5.58% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 352.04 152.63 131.64 137.90 88.27 30.52 21.21 549.56%
EPS 25.56 8.18 3.32 -1.04 -3.36 -4.18 2.96 320.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.54 1.01 0.46 0.46 0.47 0.53 9.81%
Adjusted Per Share Value based on latest NOSH - 59,354
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.31 10.98 9.47 6.47 4.09 1.42 0.99 766.12%
EPS 1.84 0.44 0.24 -0.05 -0.16 -0.19 0.14 456.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0438 0.0388 0.0727 0.0216 0.0213 0.0219 0.0246 46.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.80 0.53 0.50 0.50 0.47 0.37 0.44 -
P/RPS 0.23 0.35 0.38 0.36 0.53 1.21 2.07 -76.85%
P/EPS 3.13 8.64 15.06 -48.08 -13.99 -8.86 14.86 -64.56%
EY 31.95 11.57 6.64 -2.08 -7.15 -11.28 6.73 182.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.98 0.50 1.09 1.02 0.79 0.83 35.52%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/06/12 29/02/12 21/11/11 22/08/11 27/05/11 28/02/11 25/11/10 -
Price 0.87 0.92 0.52 0.46 0.55 0.35 0.36 -
P/RPS 0.25 0.60 0.40 0.33 0.62 1.15 1.70 -72.10%
P/EPS 3.40 15.00 15.66 -44.23 -16.37 -8.38 12.16 -57.20%
EY 29.38 6.67 6.38 -2.26 -6.11 -11.93 8.22 133.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.70 0.51 1.00 1.20 0.74 0.68 64.06%

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