[KPPROP] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -97.43%
YoY- -97.89%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 12,615 14,474 17,178 21,359 25,562 27,239 25,384 -37.28%
PBT 90 1,181 -171 131 4,311 4,090 4,501 -92.65%
Tax -465 -625 -155 -28 -301 -277 -302 33.37%
NP -375 556 -326 103 4,010 3,813 4,199 -
-
NP to SH -375 556 -326 103 4,010 3,813 4,199 -
-
Tax Rate 516.67% 52.92% - 21.37% 6.98% 6.77% 6.71% -
Total Cost 12,990 13,918 17,504 21,256 21,552 23,426 21,185 -27.84%
-
Net Worth 42,362 42,199 42,039 41,999 41,999 42,415 43,226 -1.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 42,362 42,199 42,039 41,999 41,999 42,415 43,226 -1.33%
NOSH 407,333 400,000 400,000 400,000 400,000 407,058 408,181 -0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.97% 3.84% -1.90% 0.48% 15.69% 14.00% 16.54% -
ROE -0.89% 1.32% -0.78% 0.25% 9.55% 8.99% 9.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.10 3.62 4.29 5.34 6.39 6.69 6.22 -37.16%
EPS -0.09 0.14 -0.08 0.03 1.00 0.94 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.1055 0.1051 0.105 0.105 0.1042 0.1059 -1.20%
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.17 2.49 2.96 3.68 4.41 4.70 4.38 -37.41%
EPS -0.06 0.10 -0.06 0.02 0.69 0.66 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0727 0.0725 0.0724 0.0724 0.0731 0.0745 -1.34%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.08 0.07 0.09 0.08 0.09 0.10 0.08 -
P/RPS 2.58 1.93 2.10 1.50 1.41 1.49 1.29 58.80%
P/EPS -86.90 50.36 -110.43 310.68 8.98 10.68 7.78 -
EY -1.15 1.99 -0.91 0.32 11.14 9.37 12.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.86 0.76 0.86 0.96 0.76 0.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 28/11/12 28/08/12 28/05/12 27/02/12 -
Price 0.08 0.085 0.07 0.08 0.08 0.08 0.10 -
P/RPS 2.58 2.35 1.63 1.50 1.25 1.20 1.61 36.97%
P/EPS -86.90 61.15 -85.89 310.68 7.98 8.54 9.72 -
EY -1.15 1.64 -1.16 0.32 12.53 11.71 10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.67 0.76 0.76 0.77 0.94 -12.46%

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