[KERJAYA] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 3.86%
YoY- -280.92%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 13,808 12,679 11,718 19,623 10,715 13,869 11,745 11.38%
PBT -4,454 -2,499 -3,014 -5,894 -4,586 -2,391 -3,721 12.72%
Tax -182 -396 -186 1,111 -296 -405 -20 335.28%
NP -4,636 -2,895 -3,200 -4,783 -4,882 -2,796 -3,741 15.35%
-
NP to SH -4,683 -2,893 -3,266 -4,552 -4,735 -2,716 -3,654 17.96%
-
Tax Rate - - - - - - - -
Total Cost 18,444 15,574 14,918 24,406 15,597 16,665 15,486 12.34%
-
Net Worth 62,870 67,483 70,489 76,313 51,697 56,314 57,908 5.62%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 62,870 67,483 70,489 76,313 51,697 56,314 57,908 5.62%
NOSH 58,757 58,681 58,741 58,702 58,746 58,660 57,908 0.97%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -33.57% -22.83% -27.31% -24.37% -45.56% -20.16% -31.85% -
ROE -7.45% -4.29% -4.63% -5.96% -9.16% -4.82% -6.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.50 21.61 19.95 33.43 18.24 23.64 20.28 10.31%
EPS -7.97 -4.93 -5.56 -7.75 -8.06 -4.63 -6.31 16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.15 1.20 1.30 0.88 0.96 1.00 4.60%
Adjusted Per Share Value based on latest NOSH - 58,702
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.09 1.00 0.92 1.55 0.85 1.09 0.93 11.15%
EPS -0.37 -0.23 -0.26 -0.36 -0.37 -0.21 -0.29 17.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0496 0.0533 0.0556 0.0602 0.0408 0.0444 0.0457 5.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 - - - - - - -
Price 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -10.04 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -9.96 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 25/08/06 24/05/06 24/02/06 23/11/05 22/08/05 26/05/05 -
Price 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -9.16 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -10.92 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.00 0.00 0.00 0.00 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