[KERJAYA] QoQ Cumulative 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- -303.03%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,330 5,751 3,613 18,550 13,830 9,027 4,577 60.69%
PBT 1,618 2,106 -248 -8,441 -1,870 -494 -795 -
Tax -316 -205 -97 -478 -343 -254 -149 64.99%
NP 1,302 1,901 -345 -8,919 -2,213 -748 -944 -
-
NP to SH 1,302 1,901 -345 -8,919 -2,213 -748 -944 -
-
Tax Rate 19.53% 9.73% - - - - - -
Total Cost 8,028 3,850 3,958 27,469 16,043 9,775 5,521 28.31%
-
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 4.19% 6.00% -1.16% -30.38% -5.39% -1.63% -2.52% -
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 15.91 9.80 6.18 31.59 23.56 15.33 7.81 60.62%
EPS 2.22 3.24 -0.59 -15.19 -3.77 -1.27 -1.61 -
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 0.74 0.46 0.29 1.47 1.10 0.71 0.36 61.59%
EPS 0.10 0.15 -0.03 -0.71 -0.18 -0.06 -0.07 -
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 2.77 4.08 4.86 1.17 1.53 2.81 4.48 -27.40%
P/EPS 19.82 12.35 -50.85 -2.44 -9.55 -33.86 -21.74 -
EY 5.05 8.10 -1.97 -41.05 -10.47 -2.95 -4.60 -
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 2.26 5.10 5.34 0.98 1.70 2.94 6.15 -48.66%
P/EPS 16.22 15.43 -55.93 -2.04 -10.61 -35.43 -29.81 -
EY 6.17 6.48 -1.79 -49.00 -9.43 -2.82 -3.35 -
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