[KERJAYA] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -454.21%
YoY- -119.63%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 106,666 104,042 80,125 65,653 65,045 68,089 71,285 38.06%
PBT 10,319 8,792 3,736 900 2,601 6,629 8,272 19.36%
Tax -704 -203 -632 -2,086 -2,815 -3,773 -3,572 -72.74%
NP 9,615 8,589 3,104 -1,186 -214 2,856 4,700 77.34%
-
NP to SH 9,615 8,589 3,104 -1,186 -214 2,856 4,700 77.34%
-
Tax Rate 6.82% 2.31% 16.92% 231.78% 108.23% 56.92% 43.18% -
Total Cost 97,051 95,453 77,021 66,839 65,259 65,233 66,585 35.19%
-
Net Worth 60,679 60,973 0 56,403 56,980 58,263 62,675 -2.55%
Dividend
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 1,725 1,725 1,725 1,725 -
Div Payout % - - - 0.00% 0.00% 60.40% 36.70% -
Equity
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 60,679 60,973 0 56,403 56,980 58,263 62,675 -2.55%
NOSH 57,790 57,522 57,571 58,148 57,555 57,121 57,500 0.40%
Ratio Analysis
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.01% 8.26% 3.87% -1.81% -0.33% 4.19% 6.59% -
ROE 15.85% 14.09% 0.00% -2.10% -0.38% 4.90% 7.50% -
Per Share
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 184.58 180.87 139.17 112.91 113.01 119.20 123.97 37.52%
EPS 16.64 14.93 5.39 -2.04 -0.37 5.00 8.17 76.71%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 1.05 1.06 0.00 0.97 0.99 1.02 1.09 -2.94%
Adjusted Per Share Value based on latest NOSH - 58,148
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.42 8.21 6.32 5.18 5.13 5.37 5.63 38.01%
EPS 0.76 0.68 0.24 -0.09 -0.02 0.23 0.37 77.92%
DPS 0.00 0.00 0.00 0.14 0.14 0.14 0.14 -
NAPS 0.0479 0.0481 0.00 0.0445 0.045 0.046 0.0495 -2.59%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 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
31/03/04 31/12/03 30/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - - - 13/11/03 14/08/03 11/07/03 26/02/03 -
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