[KERJAYA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 257.23%
YoY- 158.55%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 34,149 50,940 48,440 86,088 58,246 65,756 54,689 -7.54%
PBT -5,786 -13,290 -14,264 3,658 -1,816 8,013 2,732 -
Tax -377 -1,017 -961 -1,992 -1,030 -3,012 -2,046 -24.55%
NP -6,164 -14,308 -15,225 1,666 -2,846 5,001 685 -
-
NP to SH -6,164 -14,457 -14,806 1,666 -2,846 5,001 685 -
-
Tax Rate - - - 54.46% - 37.59% 74.89% -
Total Cost 40,313 65,248 63,665 84,421 61,093 60,754 54,004 -4.75%
-
Net Worth 26,433 62,849 51,433 61,921 55,820 62,037 43,160 -7.84%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 26,433 62,849 51,433 61,921 55,820 62,037 43,160 -7.84%
NOSH 58,742 58,737 58,447 57,870 57,547 57,442 39,236 6.95%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -18.05% -28.09% -31.43% 1.94% -4.89% 7.61% 1.25% -
ROE -23.32% -23.00% -28.79% 2.69% -5.10% 8.06% 1.59% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 58.13 86.72 82.88 148.76 101.22 114.47 139.38 -13.55%
EPS -10.49 -24.61 -25.33 2.88 -4.95 8.71 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 1.07 0.88 1.07 0.97 1.08 1.10 -13.83%
Adjusted Per Share Value based on latest NOSH - 57,792
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.69 4.02 3.82 6.79 4.60 5.19 4.32 -7.58%
EPS -0.49 -1.14 -1.17 0.13 -0.22 0.39 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0496 0.0406 0.0489 0.0441 0.049 0.0341 -7.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 - - - - - -
Price 1.21 0.80 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.08 0.92 0.00 0.00 0.00 0.00 0.00 -
P/EPS -11.53 -3.25 0.00 0.00 0.00 0.00 0.00 -
EY -8.67 -30.77 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 2.69 0.75 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 23/11/05 25/11/04 13/11/03 20/11/02 23/11/01 -
Price 1.24 0.73 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.13 0.84 0.00 0.00 0.00 0.00 0.00 -
P/EPS -11.82 -2.97 0.00 0.00 0.00 0.00 0.00 -
EY -8.46 -33.72 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 2.76 0.68 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