[KPPROP] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 27.32%
YoY- 13.8%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 32,126 32,160 32,739 32,687 33,680 35,958 38,797 -11.85%
PBT 1,070 500 -1,352 -1,881 -2,700 -2,627 -2,311 -
Tax 292 353 -561 -380 -411 -634 -403 -
NP 1,362 853 -1,913 -2,261 -3,111 -3,261 -2,714 -
-
NP to SH 1,355 845 -1,913 -2,261 -3,111 -3,261 -2,714 -
-
Tax Rate -27.29% -70.60% - - - - - -
Total Cost 30,764 31,307 34,652 34,948 36,791 39,219 41,511 -18.15%
-
Net Worth 45,809 46,902 45,434 45,163 44,748 45,268 46,229 -0.60%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 45,809 46,902 45,434 45,163 44,748 45,268 46,229 -0.60%
NOSH 38,999 39,964 39,677 40,000 39,915 39,975 39,915 -1.54%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.24% 2.65% -5.84% -6.92% -9.24% -9.07% -7.00% -
ROE 2.96% 1.80% -4.21% -5.01% -6.95% -7.20% -5.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 82.37 80.47 82.51 81.72 84.38 89.95 97.20 -10.47%
EPS 3.47 2.11 -4.82 -5.65 -7.79 -8.16 -6.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1746 1.1736 1.1451 1.1291 1.1211 1.1324 1.1582 0.94%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.97 5.98 6.09 6.08 6.26 6.69 7.21 -11.85%
EPS 0.25 0.16 -0.36 -0.42 -0.58 -0.61 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0872 0.0845 0.084 0.0832 0.0842 0.0859 -0.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.09 0.09 0.08 0.08 0.06 0.06 0.06 -
P/RPS 0.11 0.11 0.10 0.10 0.07 0.07 0.06 49.96%
P/EPS 2.59 4.26 -1.66 -1.42 -0.77 -0.74 -0.88 -
EY 38.60 23.49 -60.27 -70.66 -129.90 -135.96 -113.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.07 0.07 0.05 0.05 0.05 36.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 31/05/06 28/02/06 30/11/05 29/08/05 18/07/05 28/02/05 -
Price 0.09 0.09 0.12 0.07 0.09 0.06 0.06 -
P/RPS 0.11 0.11 0.15 0.09 0.11 0.07 0.06 49.96%
P/EPS 2.59 4.26 -2.49 -1.24 -1.15 -0.74 -0.88 -
EY 38.60 23.49 -40.18 -80.75 -86.60 -135.96 -113.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.10 0.06 0.08 0.05 0.05 36.91%

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