[KPPROP] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -688.57%
YoY- 60.94%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 34,329 33,865 38,157 41,309 36,357 35,677 40,504 -2.71%
PBT 201 -180 -1,880 -468 -1,178 2,937 6,705 -44.24%
Tax -120 -212 -309 -84 -234 -1,096 -1,462 -34.06%
NP 81 -392 -2,189 -552 -1,413 1,841 5,242 -50.07%
-
NP to SH 82 -392 -2,189 -552 -1,413 1,841 5,242 -49.97%
-
Tax Rate 59.70% - - - - 37.32% 21.80% -
Total Cost 34,248 34,257 40,346 41,861 37,770 33,836 35,261 -0.48%
-
Net Worth 45,538 45,494 46,271 49,480 51,348 51,847 50,515 -1.71%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 45,538 45,494 46,271 49,480 51,348 51,847 50,515 -1.71%
NOSH 38,749 39,729 39,951 39,807 30,028 30,021 30,015 4.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.24% -1.16% -5.74% -1.34% -3.89% 5.16% 12.94% -
ROE 0.18% -0.86% -4.73% -1.12% -2.75% 3.55% 10.38% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 88.59 85.24 95.51 103.77 121.08 118.84 134.94 -6.77%
EPS 0.21 -0.99 -5.48 -1.39 -4.71 6.13 17.47 -52.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1752 1.1451 1.1582 1.243 1.71 1.727 1.683 -5.80%
Adjusted Per Share Value based on latest NOSH - 39,894
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.38 6.30 7.09 7.68 6.76 6.63 7.53 -2.72%
EPS 0.02 -0.07 -0.41 -0.10 -0.26 0.34 0.97 -47.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0847 0.0846 0.086 0.092 0.0955 0.0964 0.0939 -1.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.12 0.08 0.06 0.08 0.08 0.19 0.22 -
P/RPS 0.14 0.09 0.06 0.08 0.07 0.16 0.16 -2.19%
P/EPS 56.25 -8.11 -1.09 -5.77 -1.70 3.10 1.26 88.29%
EY 1.78 -12.33 -91.33 -17.33 -58.83 32.28 79.39 -46.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.07 0.05 0.06 0.05 0.11 0.13 -4.27%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 25/02/02 03/07/01 -
Price 0.13 0.12 0.06 0.08 0.07 0.17 0.23 -
P/RPS 0.15 0.14 0.06 0.08 0.06 0.14 0.17 -2.06%
P/EPS 60.94 -12.16 -1.09 -5.77 -1.49 2.77 1.32 89.34%
EY 1.64 -8.22 -91.33 -17.33 -67.24 36.08 75.94 -47.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.05 0.06 0.04 0.10 0.14 -3.93%

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