[KERJAYA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 95.31%
YoY- 42.41%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 34,603 25,612 18,031 8,920 52,809 38,205 24,397 26.15%
PBT -9,884 -4,340 -3,314 -1,751 -42,268 -9,968 -5,514 47.40%
Tax 0 -283 -238 -130 2,378 -763 -581 -
NP -9,884 -4,623 -3,552 -1,881 -39,890 -10,731 -6,095 37.90%
-
NP to SH -9,884 -4,623 -3,552 -1,881 -40,066 -10,843 -6,160 36.93%
-
Tax Rate - - - - - - - -
Total Cost 44,487 30,235 21,583 10,801 92,699 48,936 30,492 28.54%
-
Net Worth 49,329 26,433 27,594 29,390 31,124 62,849 67,530 -18.84%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 49,329 26,433 27,594 29,390 31,124 62,849 67,530 -18.84%
NOSH 58,725 58,742 58,710 58,781 58,724 58,737 58,722 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -28.56% -18.05% -19.70% -21.09% -75.54% -28.09% -24.98% -
ROE -20.04% -17.49% -12.87% -6.40% -128.73% -17.25% -9.12% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 58.92 43.60 30.71 15.17 89.93 65.04 41.55 26.13%
EPS -36.63 -7.87 -6.05 -3.20 -68.23 -18.46 -10.49 129.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.45 0.47 0.50 0.53 1.07 1.15 -18.84%
Adjusted Per Share Value based on latest NOSH - 58,781
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.73 2.02 1.42 0.70 4.17 3.01 1.93 25.93%
EPS -0.78 -0.36 -0.28 -0.15 -3.16 -0.86 -0.49 36.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.0209 0.0218 0.0232 0.0246 0.0496 0.0533 -18.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.82 1.21 0.68 0.62 0.62 0.80 0.00 -
P/RPS 1.39 2.78 2.21 4.09 0.69 1.23 0.00 -
P/EPS -4.87 -15.37 -11.24 -19.38 -0.91 -4.33 0.00 -
EY -20.53 -6.50 -8.90 -5.16 -110.04 -23.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 2.69 1.45 1.24 1.17 0.75 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 28/08/07 28/05/07 28/02/07 29/11/06 25/08/06 -
Price 0.90 1.24 0.80 0.68 0.70 0.73 0.00 -
P/RPS 1.53 2.84 2.60 4.48 0.78 1.12 0.00 -
P/EPS -5.35 -15.76 -13.22 -21.25 -1.03 -3.95 0.00 -
EY -18.70 -6.35 -7.56 -4.71 -97.47 -25.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 2.76 1.70 1.36 1.32 0.68 0.00 -

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