[KPPROP] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 270.55%
YoY- -85.42%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 10,936 10,936 12,615 14,474 17,178 21,359 25,562 -43.13%
PBT -695 -695 90 1,181 -171 131 4,311 -
Tax -350 -350 -465 -625 -155 -28 -301 10.54%
NP -1,045 -1,045 -375 556 -326 103 4,010 -
-
NP to SH -1,045 -1,045 -375 556 -326 103 4,010 -
-
Tax Rate - - 516.67% 52.92% - 21.37% 6.98% -
Total Cost 11,981 11,981 12,990 13,918 17,504 21,256 21,552 -32.31%
-
Net Worth 0 40,959 42,362 42,199 42,039 41,999 41,999 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 0 40,959 42,362 42,199 42,039 41,999 41,999 -
NOSH 400,000 400,000 407,333 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -9.56% -9.56% -2.97% 3.84% -1.90% 0.48% 15.69% -
ROE 0.00% -2.55% -0.89% 1.32% -0.78% 0.25% 9.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.42 2.73 3.10 3.62 4.29 5.34 6.39 -34.00%
EPS -0.33 -0.26 -0.09 0.14 -0.08 0.03 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1024 0.104 0.1055 0.1051 0.105 0.105 -
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.89 1.89 2.17 2.49 2.96 3.68 4.41 -43.06%
EPS -0.18 -0.18 -0.06 0.10 -0.06 0.02 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0706 0.073 0.0727 0.0725 0.0724 0.0724 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.085 0.095 0.08 0.07 0.09 0.08 0.09 -
P/RPS 2.49 3.47 2.58 1.93 2.10 1.50 1.41 45.94%
P/EPS -26.03 -36.36 -86.90 50.36 -110.43 310.68 8.98 -
EY -3.84 -2.75 -1.15 1.99 -0.91 0.32 11.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.93 0.77 0.66 0.86 0.76 0.86 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 29/08/13 30/05/13 27/02/13 28/11/12 28/08/12 -
Price 0.09 0.09 0.08 0.085 0.07 0.08 0.08 -
P/RPS 2.63 3.29 2.58 2.35 1.63 1.50 1.25 63.97%
P/EPS -27.56 -34.45 -86.90 61.15 -85.89 310.68 7.98 -
EY -3.63 -2.90 -1.15 1.64 -1.16 0.32 12.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.88 0.77 0.81 0.67 0.76 0.76 -

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