[KPPROP] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
17-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 26.23%
YoY- -162.26%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 41,161 40,200 40,027 39,414 36,486 34,090 32,167 17.84%
PBT -1,254 -1,974 -2,297 -1,828 -2,504 3,323 4,182 -
Tax -234 490 767 259 377 -1,933 -2,241 -77.79%
NP -1,488 -1,484 -1,530 -1,569 -2,127 1,390 1,941 -
-
NP to SH -1,488 -1,484 -1,530 -1,569 -2,127 1,390 1,941 -
-
Tax Rate - - - - - 58.17% 53.59% -
Total Cost 42,649 41,684 41,557 40,983 38,613 32,700 30,226 25.77%
-
Net Worth 47,959 49,589 49,421 50,191 50,199 51,420 52,235 -5.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 47,959 49,589 49,421 50,191 50,199 51,420 52,235 -5.52%
NOSH 39,999 39,894 39,473 40,217 39,999 30,070 29,729 21.85%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -3.62% -3.69% -3.82% -3.98% -5.83% 4.08% 6.03% -
ROE -3.10% -2.99% -3.10% -3.13% -4.24% 2.70% 3.72% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 102.90 100.77 101.40 98.00 91.22 113.37 108.20 -3.28%
EPS -3.72 -3.72 -3.88 -3.90 -5.32 4.62 6.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.199 1.243 1.252 1.248 1.255 1.71 1.757 -22.47%
Adjusted Per Share Value based on latest NOSH - 40,217
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.65 7.47 7.44 7.33 6.78 6.34 5.98 17.82%
EPS -0.28 -0.28 -0.28 -0.29 -0.40 0.26 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0892 0.0922 0.0919 0.0933 0.0933 0.0956 0.0971 -5.49%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.07 0.08 0.07 0.07 0.06 0.08 0.13 -
P/RPS 0.07 0.08 0.07 0.07 0.07 0.07 0.12 -30.16%
P/EPS -1.88 -2.15 -1.81 -1.79 -1.13 1.73 1.99 -
EY -53.14 -46.50 -55.37 -55.73 -88.63 57.78 50.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.06 0.06 0.05 0.05 0.07 -9.75%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 17/10/03 30/05/03 28/02/03 29/11/02 -
Price 0.07 0.08 0.08 0.08 0.07 0.07 0.12 -
P/RPS 0.07 0.08 0.08 0.08 0.08 0.06 0.11 -25.99%
P/EPS -1.88 -2.15 -2.06 -2.05 -1.32 1.51 1.84 -
EY -53.14 -46.50 -48.45 -48.77 -75.96 66.04 54.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.06 0.06 0.06 0.04 0.07 -9.75%

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