[KERJAYA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
15-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 113.0%
YoY- 556.15%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 158,174 197,009 223,831 205,546 138,586 98,332 53,022 106.54%
PBT 23,823 20,244 16,720 11,327 4,706 -906 -4,028 -
Tax -401 290 446 533 862 -586 -634 -26.21%
NP 23,422 20,534 17,166 11,860 5,568 -1,492 -4,662 -
-
NP to SH 23,422 20,534 17,166 11,860 5,568 -1,492 -4,662 -
-
Tax Rate 1.68% -1.43% -2.67% -4.71% -18.32% - - -
Total Cost 134,752 176,475 206,665 193,686 133,018 99,824 57,684 75.60%
-
Net Worth 72,545 66,190 60,798 55,367 48,993 90,848 27,303 91.26%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 72,545 66,190 60,798 55,367 48,993 90,848 27,303 91.26%
NOSH 90,681 90,671 90,743 90,766 90,727 90,848 59,354 32.48%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.81% 10.42% 7.67% 5.77% 4.02% -1.52% -8.79% -
ROE 32.29% 31.02% 28.23% 21.42% 11.36% -1.64% -17.07% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 174.43 217.28 246.66 226.45 152.75 108.24 89.33 55.90%
EPS 25.83 22.65 18.92 13.07 6.14 -1.64 -7.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.73 0.67 0.61 0.54 1.00 0.46 44.37%
Adjusted Per Share Value based on latest NOSH - 90,766
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.48 15.55 17.66 16.22 10.94 7.76 4.18 106.65%
EPS 1.85 1.62 1.35 0.94 0.44 -0.12 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0572 0.0522 0.048 0.0437 0.0387 0.0717 0.0215 91.43%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.82 0.77 0.88 0.80 0.53 0.50 0.50 -
P/RPS 0.47 0.35 0.36 0.35 0.35 0.46 0.56 -10.97%
P/EPS 3.17 3.40 4.65 6.12 8.64 -30.45 -6.37 -
EY 31.50 29.41 21.50 16.33 11.58 -3.28 -15.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.05 1.31 1.31 0.98 0.50 1.09 -3.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 15/06/12 29/02/12 21/11/11 22/08/11 -
Price 0.83 0.82 0.85 0.87 0.92 0.52 0.46 -
P/RPS 0.48 0.38 0.34 0.38 0.60 0.48 0.51 -3.94%
P/EPS 3.21 3.62 4.49 6.66 14.99 -31.66 -5.86 -
EY 31.12 27.62 22.26 15.02 6.67 -3.16 -17.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 1.27 1.43 1.70 0.52 1.00 2.63%

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