[KPPROP] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -14.62%
YoY- 82.1%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 32,644 22,101 34,329 33,865 38,157 41,309 36,357 -1.77%
PBT 1,737 -1,286 201 -180 -1,880 -468 -1,178 -
Tax -5,239 -932 -120 -212 -309 -84 -234 67.80%
NP -3,502 -2,218 81 -392 -2,189 -552 -1,413 16.31%
-
NP to SH -3,502 -2,182 82 -392 -2,189 -552 -1,413 16.31%
-
Tax Rate 301.61% - 59.70% - - - - -
Total Cost 36,146 24,319 34,248 34,257 40,346 41,861 37,770 -0.72%
-
Net Worth 37,375 0 45,538 45,494 46,271 49,480 51,348 -5.15%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 37,375 0 45,538 45,494 46,271 49,480 51,348 -5.15%
NOSH 398,030 399,268 38,749 39,729 39,951 39,807 30,028 53.77%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -10.73% -10.04% 0.24% -1.16% -5.74% -1.34% -3.89% -
ROE -9.37% 0.00% 0.18% -0.86% -4.73% -1.12% -2.75% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.20 5.54 88.59 85.24 95.51 103.77 121.08 -36.12%
EPS -0.88 -0.55 0.21 -0.99 -5.48 -1.39 -4.71 -24.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0939 0.00 1.1752 1.1451 1.1582 1.243 1.71 -38.32%
Adjusted Per Share Value based on latest NOSH - 39,677
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 6.07 4.11 6.38 6.30 7.09 7.68 6.76 -1.77%
EPS -0.65 -0.41 0.02 -0.07 -0.41 -0.10 -0.26 16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.00 0.0847 0.0846 0.086 0.092 0.0955 -5.15%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.03 0.08 0.12 0.08 0.06 0.08 0.08 -
P/RPS 0.37 1.45 0.14 0.09 0.06 0.08 0.07 31.94%
P/EPS -3.41 -14.63 56.25 -8.11 -1.09 -5.77 -1.70 12.28%
EY -29.33 -6.83 1.78 -12.33 -91.33 -17.33 -58.83 -10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.10 0.07 0.05 0.06 0.05 36.21%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.04 0.07 0.13 0.12 0.06 0.08 0.07 -
P/RPS 0.49 1.26 0.15 0.14 0.06 0.08 0.06 41.86%
P/EPS -4.55 -12.80 60.94 -12.16 -1.09 -5.77 -1.49 20.42%
EY -22.00 -7.81 1.64 -8.22 -91.33 -17.33 -67.24 -16.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.00 0.11 0.10 0.05 0.06 0.04 48.50%

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