[KPPROP] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 12.56%
YoY- 162.78%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 25,721 31,743 32,408 32,508 33,400 32,126 32,160 -13.82%
PBT -3,399 -2,750 -1,658 786 826 1,070 500 -
Tax -326 -89 -78 422 248 292 353 -
NP -3,725 -2,839 -1,736 1,208 1,074 1,362 853 -
-
NP to SH -3,670 -2,809 -1,732 1,201 1,067 1,355 845 -
-
Tax Rate - - - -53.69% -30.02% -27.29% -70.60% -
Total Cost 29,446 34,582 34,144 31,300 32,326 30,764 31,307 -3.99%
-
Net Worth 43,130 43,843 46,119 36,666 46,996 45,809 46,902 -5.43%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 43,130 43,843 46,119 36,666 46,996 45,809 46,902 -5.43%
NOSH 40,000 39,923 39,895 36,666 40,000 38,999 39,964 0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -14.48% -8.94% -5.36% 3.72% 3.22% 4.24% 2.65% -
ROE -8.51% -6.41% -3.76% 3.28% 2.27% 2.96% 1.80% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 64.23 79.51 81.23 88.66 83.50 82.37 80.47 -13.94%
EPS -9.16 -7.04 -4.34 3.28 2.67 3.47 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.077 1.0982 1.156 1.00 1.1749 1.1746 1.1736 -5.56%
Adjusted Per Share Value based on latest NOSH - 36,666
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.78 5.90 6.03 6.04 6.21 5.97 5.98 -13.85%
EPS -0.68 -0.52 -0.32 0.22 0.20 0.25 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0815 0.0857 0.0682 0.0874 0.0852 0.0872 -5.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.14 0.10 0.11 0.12 0.09 0.09 0.09 -
P/RPS 0.22 0.13 0.14 0.14 0.11 0.11 0.11 58.67%
P/EPS -1.53 -1.42 -2.53 3.66 3.37 2.59 4.26 -
EY -65.46 -70.36 -39.47 27.30 29.64 38.60 23.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.09 0.10 0.12 0.08 0.08 0.08 38.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 28/02/07 30/11/06 29/08/06 31/05/06 -
Price 0.08 0.14 0.10 0.13 0.14 0.09 0.09 -
P/RPS 0.12 0.18 0.12 0.15 0.17 0.11 0.11 5.96%
P/EPS -0.87 -1.99 -2.30 3.97 5.25 2.59 4.26 -
EY -114.55 -50.26 -43.41 25.20 19.05 38.60 23.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.13 0.09 0.13 0.12 0.08 0.08 -8.50%

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