[KERJAYA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 375.51%
YoY- 354.14%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 48,802 252,168 81,678 11,502 18,054 24,160 36,062 5.16%
PBT 17,680 24,552 524 4,212 -988 -6,272 -6,628 -
Tax -4,698 -1,972 -1,140 -410 -508 -294 -476 46.40%
NP 12,982 22,580 -616 3,802 -1,496 -6,566 -7,104 -
-
NP to SH 12,982 22,580 -616 3,802 -1,496 -6,566 -7,104 -
-
Tax Rate 26.57% 8.03% 217.56% 9.73% - - - -
Total Cost 35,820 229,588 82,294 7,700 19,550 30,726 43,166 -3.05%
-
Net Worth 78,981 60,806 27,246 31,683 45,940 46,396 27,594 19.13%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 78,981 60,806 27,246 31,683 45,940 46,396 27,594 19.13%
NOSH 90,783 90,755 59,230 58,672 58,897 58,729 58,710 7.52%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 26.60% 8.95% -0.75% 33.06% -8.29% -27.18% -19.70% -
ROE 16.44% 37.13% -2.26% 12.00% -3.26% -14.15% -25.74% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 53.76 277.85 137.90 19.60 30.65 41.14 61.42 -2.19%
EPS 14.30 24.88 -1.04 6.48 -2.54 -11.18 -12.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.67 0.46 0.54 0.78 0.79 0.47 10.79%
Adjusted Per Share Value based on latest NOSH - 58,795
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3.85 19.90 6.45 0.91 1.42 1.91 2.85 5.13%
EPS 1.02 1.78 -0.05 0.30 -0.12 -0.52 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0623 0.048 0.0215 0.025 0.0363 0.0366 0.0218 19.10%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.83 0.88 0.50 0.40 0.43 0.60 0.68 -
P/RPS 1.54 0.32 0.36 2.04 1.40 1.46 1.11 5.60%
P/EPS 5.80 3.54 -48.08 6.17 -16.93 -5.37 -5.62 -
EY 17.23 28.27 -2.08 16.20 -5.91 -18.63 -17.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.31 1.09 0.74 0.55 0.76 1.45 -6.79%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 28/08/12 22/08/11 23/08/10 28/08/09 26/08/08 28/08/07 -
Price 0.81 0.85 0.46 0.50 0.45 0.56 0.80 -
P/RPS 1.51 0.31 0.33 2.55 1.47 1.36 1.30 2.52%
P/EPS 5.66 3.42 -44.23 7.72 -17.72 -5.01 -6.61 -
EY 17.65 29.27 -2.26 12.96 -5.64 -19.96 -15.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.27 1.00 0.93 0.58 0.71 1.70 -9.55%

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