[KERJAYA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 473.19%
YoY- 326.99%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 197,009 223,831 205,546 138,586 98,332 53,022 27,246 272.58%
PBT 20,244 16,720 11,327 4,706 -906 -4,028 -2,341 -
Tax 290 446 533 862 -586 -634 -259 -
NP 20,534 17,166 11,860 5,568 -1,492 -4,662 -2,600 -
-
NP to SH 20,534 17,166 11,860 5,568 -1,492 -4,662 -2,600 -
-
Tax Rate -1.43% -2.67% -4.71% -18.32% - - - -
Total Cost 176,475 206,665 193,686 133,018 99,824 57,684 29,846 225.93%
-
Net Worth 66,190 60,798 55,367 48,993 90,848 27,303 26,942 81.77%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,190 60,798 55,367 48,993 90,848 27,303 26,942 81.77%
NOSH 90,671 90,743 90,766 90,727 90,848 59,354 58,571 33.71%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.42% 7.67% 5.77% 4.02% -1.52% -8.79% -9.54% -
ROE 31.02% 28.23% 21.42% 11.36% -1.64% -17.07% -9.65% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 217.28 246.66 226.45 152.75 108.24 89.33 46.52 178.63%
EPS 22.65 18.92 13.07 6.14 -1.64 -7.85 -4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.67 0.61 0.54 1.00 0.46 0.46 35.93%
Adjusted Per Share Value based on latest NOSH - 90,727
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.55 17.66 16.22 10.94 7.76 4.18 2.15 272.64%
EPS 1.62 1.35 0.94 0.44 -0.12 -0.37 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.048 0.0437 0.0387 0.0717 0.0215 0.0213 81.47%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.77 0.88 0.80 0.53 0.50 0.50 0.47 -
P/RPS 0.35 0.36 0.35 0.35 0.46 0.56 1.01 -50.56%
P/EPS 3.40 4.65 6.12 8.64 -30.45 -6.37 -10.59 -
EY 29.41 21.50 16.33 11.58 -3.28 -15.71 -9.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.31 1.31 0.98 0.50 1.09 1.02 1.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 15/06/12 29/02/12 21/11/11 22/08/11 27/05/11 -
Price 0.82 0.85 0.87 0.92 0.52 0.46 0.55 -
P/RPS 0.38 0.34 0.38 0.60 0.48 0.51 1.18 -52.92%
P/EPS 3.62 4.49 6.66 14.99 -31.66 -5.86 -12.39 -
EY 27.62 22.26 15.02 6.67 -3.16 -17.07 -8.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.27 1.43 1.70 0.52 1.00 1.20 -4.48%

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