[KERJAYA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 74.67%
YoY- 78.36%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 36,062 48,794 51,228 87,038 52,796 65,276 55,428 -6.91%
PBT -6,628 -11,028 -12,224 1,690 -4,196 7,146 2,982 -
Tax -476 -1,162 -850 -2,750 -702 -2,216 -1,494 -17.34%
NP -7,104 -12,190 -13,074 -1,060 -4,898 4,930 1,488 -
-
NP to SH -7,104 -12,320 -12,740 -1,060 -4,898 4,930 1,488 -
-
Tax Rate - - - 162.72% - 31.01% 50.10% -
Total Cost 43,166 60,984 64,302 88,098 57,694 60,346 53,940 -3.64%
-
Net Worth 27,594 67,530 55,999 61,641 57,047 62,776 34,338 -3.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 27,594 67,530 55,999 61,641 57,047 62,776 34,338 -3.57%
NOSH 58,710 58,722 58,333 57,608 57,623 57,593 30,121 11.75%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -19.70% -24.98% -25.52% -1.22% -9.28% 7.55% 2.68% -
ROE -25.74% -18.24% -22.75% -1.72% -8.59% 7.85% 4.33% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 61.42 83.09 87.82 151.08 91.62 113.34 184.02 -16.70%
EPS -12.10 -20.98 -21.84 -1.84 -8.50 8.56 4.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 1.15 0.96 1.07 0.99 1.09 1.14 -13.72%
Adjusted Per Share Value based on latest NOSH - 57,977
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.86 3.86 4.06 6.89 4.18 5.17 4.39 -6.88%
EPS -0.56 -0.98 -1.01 -0.08 -0.39 0.39 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0535 0.0443 0.0488 0.0452 0.0497 0.0272 -3.54%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 - - - - - - -
Price 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -5.62 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -17.79 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 25/08/06 22/08/05 24/08/04 14/08/03 09/08/02 01/10/01 -
Price 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -6.61 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -15.13 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -

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