[KERJAYA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 19.77%
YoY- -42.61%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 138,586 119,637 81,678 51,700 17,934 12,440 11,502 423.19%
PBT 4,706 3,861 524 -1,620 -2,184 2,157 4,212 7.65%
Tax 862 -844 -1,140 -348 -269 -421 -410 -
NP 5,568 3,017 -616 -1,968 -2,453 1,736 3,802 28.87%
-
NP to SH 5,568 3,017 -616 -1,968 -2,453 1,736 3,802 28.87%
-
Tax Rate -18.32% 21.86% 217.56% - - 19.52% 9.73% -
Total Cost 133,018 116,620 82,294 53,668 20,387 10,704 7,700 564.80%
-
Net Worth 49,030 91,792 27,246 26,942 27,613 31,083 31,683 33.68%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 49,030 91,792 27,246 26,942 27,613 31,083 31,683 33.68%
NOSH 90,796 90,883 59,230 58,571 58,753 58,648 58,672 33.68%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.02% 2.52% -0.75% -3.81% -13.68% 13.95% 33.06% -
ROE 11.36% 3.29% -2.26% -7.30% -8.88% 5.58% 12.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 152.63 131.64 137.90 88.27 30.52 21.21 19.60 291.41%
EPS 8.18 3.32 -1.04 -3.36 -4.18 2.96 6.48 16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 1.01 0.46 0.46 0.47 0.53 0.54 0.00%
Adjusted Per Share Value based on latest NOSH - 58,571
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.94 9.44 6.45 4.08 1.42 0.98 0.91 422.41%
EPS 0.44 0.24 -0.05 -0.16 -0.19 0.14 0.30 28.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0724 0.0215 0.0213 0.0218 0.0245 0.025 33.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.53 0.50 0.50 0.47 0.37 0.44 0.40 -
P/RPS 0.35 0.38 0.36 0.53 1.21 2.07 2.04 -69.02%
P/EPS 8.64 15.06 -48.08 -13.99 -8.86 14.86 6.17 25.08%
EY 11.57 6.64 -2.08 -7.15 -11.28 6.73 16.20 -20.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.50 1.09 1.02 0.79 0.83 0.74 20.53%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 22/08/11 27/05/11 28/02/11 25/11/10 23/08/10 -
Price 0.92 0.52 0.46 0.55 0.35 0.36 0.50 -
P/RPS 0.60 0.40 0.33 0.62 1.15 1.70 2.55 -61.78%
P/EPS 15.00 15.66 -44.23 -16.37 -8.38 12.16 7.72 55.52%
EY 6.67 6.38 -2.26 -6.11 -11.93 8.22 12.96 -35.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.51 1.00 1.20 0.74 0.68 0.93 49.33%

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