[KERJAYA] QoQ TTM Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -43.72%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 57,686 54,682 51,475 47,833 50,209 38,743 28,706 -0.70%
PBT 5,341 4,633 3,825 2,427 2,802 2,557 2,780 -0.66%
Tax -2,879 -2,556 -2,038 -1,087 -557 -404 -627 -1.53%
NP 2,462 2,077 1,787 1,340 2,245 2,153 2,153 -0.13%
-
NP to SH 2,462 2,077 1,612 1,165 2,070 1,978 2,153 -0.13%
-
Tax Rate 53.90% 55.17% 53.28% 44.79% 19.88% 15.80% 22.55% -
Total Cost 55,224 52,605 49,688 46,493 47,964 36,590 26,553 -0.74%
-
Net Worth 39,120 32,376 31,477 19,795 0 0 36,485 -0.07%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 593 593 593 1,694 1,694 1,694 1,694 1.07%
Div Payout % 24.12% 28.59% 36.84% 145.47% 81.87% 85.68% 78.71% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 39,120 32,376 31,477 19,795 0 0 36,485 -0.07%
NOSH 34,316 19,863 19,797 19,795 25,555 19,886 19,937 -0.54%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 4.27% 3.80% 3.47% 2.80% 4.47% 5.56% 7.50% -
ROE 6.29% 6.42% 5.12% 5.89% 0.00% 0.00% 5.90% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 168.10 275.30 260.01 241.63 196.47 194.82 143.98 -0.15%
EPS 7.17 10.46 8.14 5.89 8.10 9.95 10.80 0.41%
DPS 1.73 2.99 3.00 8.56 6.63 8.52 8.50 1.62%
NAPS 1.14 1.63 1.59 1.00 0.00 0.00 1.83 0.48%
Adjusted Per Share Value based on latest NOSH - 19,795
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 4.57 4.33 4.08 3.79 3.98 3.07 2.27 -0.70%
EPS 0.19 0.16 0.13 0.09 0.16 0.16 0.17 -0.11%
DPS 0.05 0.05 0.05 0.13 0.13 0.13 0.13 0.97%
NAPS 0.031 0.0256 0.0249 0.0157 0.00 0.00 0.0289 -0.07%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 01/10/01 - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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