[KERJAYA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 146.05%
YoY- 326.99%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 148,151 126,084 79,885 138,586 89,728 40,839 12,925 406.11%
PBT 18,434 12,276 6,216 4,706 2,896 262 -405 -
Tax -1,205 -986 -416 862 -633 -570 -87 473.98%
NP 17,229 11,290 5,800 5,568 2,263 -308 -492 -
-
NP to SH 17,229 11,290 5,800 5,568 2,263 -308 -492 -
-
Tax Rate 6.54% 8.03% 6.69% -18.32% 21.86% 217.56% - -
Total Cost 130,922 114,794 74,085 133,018 87,465 41,147 13,417 354.74%
-
Net Worth 66,230 60,806 55,367 49,030 91,792 27,246 26,942 81.84%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,230 60,806 55,367 49,030 91,792 27,246 26,942 81.84%
NOSH 90,726 90,755 90,766 90,796 90,883 59,230 58,571 33.76%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.63% 8.95% 7.26% 4.02% 2.52% -0.75% -3.81% -
ROE 26.01% 18.57% 10.48% 11.36% 2.47% -1.13% -1.83% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 163.29 138.93 88.01 152.63 98.73 68.95 22.07 278.31%
EPS 18.99 12.44 6.39 8.18 2.49 -0.52 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.67 0.61 0.54 1.01 0.46 0.46 35.93%
Adjusted Per Share Value based on latest NOSH - 90,727
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.69 9.95 6.30 10.94 7.08 3.22 1.02 406.07%
EPS 1.36 0.89 0.46 0.44 0.18 -0.02 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.048 0.0437 0.0387 0.0724 0.0215 0.0213 81.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.77 0.88 0.80 0.53 0.50 0.50 0.47 -
P/RPS 0.47 0.63 0.91 0.35 0.51 0.73 2.13 -63.38%
P/EPS 4.05 7.07 12.52 8.64 20.08 -96.15 -55.95 -
EY 24.66 14.14 7.99 11.57 4.98 -1.04 -1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.31 1.31 0.98 0.50 1.09 1.02 1.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 15/06/12 29/02/12 21/11/11 22/08/11 27/05/11 -
Price 0.82 0.85 0.87 0.92 0.52 0.46 0.55 -
P/RPS 0.50 0.61 0.99 0.60 0.53 0.67 2.49 -65.60%
P/EPS 4.32 6.83 13.62 15.00 20.88 -88.46 -65.48 -
EY 23.16 14.64 7.34 6.67 4.79 -1.13 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.27 1.43 1.70 0.51 1.00 1.20 -4.48%

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