[KERJAYA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.64%
YoY- -119.87%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 28,651 31,122 34,603 40,216 46,443 50,011 52,809 -33.50%
PBT -9,707 -10,756 -9,885 -36,641 -40,069 -41,004 -42,267 -62.53%
Tax 91 48 0 2,858 2,721 2,433 2,377 -88.66%
NP -9,616 -10,708 -9,885 -33,783 -37,348 -38,571 -39,890 -61.30%
-
NP to SH -9,616 -10,708 -9,885 -33,847 -37,459 -38,680 -40,065 -61.41%
-
Tax Rate - - - - - - - -
Total Cost 38,267 41,830 44,488 73,999 83,791 88,582 92,699 -44.58%
-
Net Worth 46,282 46,438 53,427 26,480 27,573 29,390 31,127 30.30%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 46,282 46,438 53,427 26,480 27,573 29,390 31,127 30.30%
NOSH 58,585 58,782 58,711 58,846 58,666 58,781 58,731 -0.16%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -33.56% -34.41% -28.57% -84.00% -80.42% -77.13% -75.54% -
ROE -20.78% -23.06% -18.50% -127.82% -135.85% -131.61% -128.71% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.90 52.94 58.94 68.34 79.16 85.08 89.92 -33.40%
EPS -16.41 -18.22 -16.84 -57.52 -63.85 -65.80 -68.22 -61.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.91 0.45 0.47 0.50 0.53 30.51%
Adjusted Per Share Value based on latest NOSH - 58,846
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.26 2.46 2.73 3.17 3.66 3.95 4.17 -33.55%
EPS -0.76 -0.85 -0.78 -2.67 -2.96 -3.05 -3.16 -61.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0366 0.0422 0.0209 0.0218 0.0232 0.0246 30.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.79 0.82 1.21 0.68 0.62 0.62 -
P/RPS 1.23 1.49 1.39 1.77 0.86 0.73 0.69 47.06%
P/EPS -3.66 -4.34 -4.87 -2.10 -1.06 -0.94 -0.91 153.12%
EY -27.36 -23.06 -20.53 -47.54 -93.90 -106.13 -110.03 -60.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.00 0.90 2.69 1.45 1.24 1.17 -25.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 27/02/08 28/11/07 28/08/07 28/05/07 28/02/07 -
Price 0.56 0.61 0.90 1.24 0.80 0.68 0.70 -
P/RPS 1.15 1.15 1.53 1.81 1.01 0.80 0.78 29.57%
P/EPS -3.41 -3.35 -5.35 -2.16 -1.25 -1.03 -1.03 122.29%
EY -29.31 -29.86 -18.71 -46.39 -79.81 -96.77 -97.45 -55.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.99 2.76 1.70 1.36 1.32 -33.88%

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