[KERJAYA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -202.27%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,440 11,502 14,452 18,550 18,440 18,054 18,308 -22.69%
PBT 2,157 4,212 -992 -8,441 -2,493 -988 -3,180 -
Tax -421 -410 -388 -478 -457 -508 -596 -20.66%
NP 1,736 3,802 -1,380 -8,919 -2,950 -1,496 -3,776 -
-
NP to SH 1,736 3,802 -1,380 -8,919 -2,950 -1,496 -3,776 -
-
Tax Rate 19.52% 9.73% - - - - - -
Total Cost 10,704 7,700 15,832 27,469 21,390 19,550 22,084 -38.26%
-
Net Worth 31,083 31,683 29,822 29,358 41,090 45,940 37,525 -11.78%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 31,083 31,683 29,822 29,358 41,090 45,940 37,525 -11.78%
NOSH 58,648 58,672 58,474 58,716 58,700 58,897 58,633 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.95% 33.06% -9.55% -48.08% -16.00% -8.29% -20.62% -
ROE 5.58% 12.00% -4.63% -30.38% -7.18% -3.26% -10.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.21 19.60 24.72 31.59 31.41 30.65 31.22 -22.70%
EPS 2.96 6.48 -2.36 -15.19 -5.03 -2.54 -6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.51 0.50 0.70 0.78 0.64 -11.80%
Adjusted Per Share Value based on latest NOSH - 58,721
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.99 0.91 1.14 1.47 1.46 1.43 1.45 -22.44%
EPS 0.14 0.30 -0.11 -0.71 -0.23 -0.12 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0246 0.0251 0.0236 0.0233 0.0325 0.0364 0.0297 -11.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.40 0.30 0.37 0.36 0.43 0.35 -
P/RPS 2.07 2.04 1.21 1.17 1.15 1.40 1.12 50.54%
P/EPS 14.86 6.17 -12.71 -2.44 -7.16 -16.93 -5.43 -
EY 6.73 16.20 -7.87 -41.05 -13.96 -5.91 -18.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.59 0.74 0.51 0.55 0.55 31.53%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 23/08/10 31/05/10 23/02/10 26/11/09 28/08/09 28/05/09 -
Price 0.36 0.50 0.33 0.31 0.40 0.45 0.48 -
P/RPS 1.70 2.55 1.34 0.98 1.27 1.47 1.54 6.80%
P/EPS 12.16 7.72 -13.98 -2.04 -7.96 -17.72 -7.45 -
EY 8.22 12.96 -7.15 -49.00 -12.57 -5.64 -13.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.93 0.65 0.62 0.57 0.58 0.75 -6.31%

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