[KERJAYA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -241.3%
YoY- 72.5%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 119,637 81,678 51,700 17,934 12,440 11,502 14,452 308.69%
PBT 3,861 524 -1,620 -2,184 2,157 4,212 -992 -
Tax -844 -1,140 -348 -269 -421 -410 -388 67.80%
NP 3,017 -616 -1,968 -2,453 1,736 3,802 -1,380 -
-
NP to SH 3,017 -616 -1,968 -2,453 1,736 3,802 -1,380 -
-
Tax Rate 21.86% 217.56% - - 19.52% 9.73% - -
Total Cost 116,620 82,294 53,668 20,387 10,704 7,700 15,832 278.12%
-
Net Worth 91,792 27,246 26,942 27,613 31,083 31,683 29,822 111.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 91,792 27,246 26,942 27,613 31,083 31,683 29,822 111.45%
NOSH 90,883 59,230 58,571 58,753 58,648 58,672 58,474 34.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.52% -0.75% -3.81% -13.68% 13.95% 33.06% -9.55% -
ROE 3.29% -2.26% -7.30% -8.88% 5.58% 12.00% -4.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 131.64 137.90 88.27 30.52 21.21 19.60 24.72 204.63%
EPS 3.32 -1.04 -3.36 -4.18 2.96 6.48 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.46 0.46 0.47 0.53 0.54 0.51 57.63%
Adjusted Per Share Value based on latest NOSH - 58,715
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.44 6.45 4.08 1.42 0.98 0.91 1.14 308.77%
EPS 0.24 -0.05 -0.16 -0.19 0.14 0.30 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0215 0.0213 0.0218 0.0245 0.025 0.0235 111.58%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.50 0.50 0.47 0.37 0.44 0.40 0.30 -
P/RPS 0.38 0.36 0.53 1.21 2.07 2.04 1.21 -53.76%
P/EPS 15.06 -48.08 -13.99 -8.86 14.86 6.17 -12.71 -
EY 6.64 -2.08 -7.15 -11.28 6.73 16.20 -7.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.09 1.02 0.79 0.83 0.74 0.59 -10.43%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 27/05/11 28/02/11 25/11/10 23/08/10 31/05/10 -
Price 0.52 0.46 0.55 0.35 0.36 0.50 0.33 -
P/RPS 0.40 0.33 0.62 1.15 1.70 2.55 1.34 -55.30%
P/EPS 15.66 -44.23 -16.37 -8.38 12.16 7.72 -13.98 -
EY 6.38 -2.26 -6.11 -11.93 8.22 12.96 -7.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.00 1.20 0.74 0.68 0.93 0.65 -14.91%

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