[KERJAYA] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -202.27%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 158,374 138,586 17,934 18,550 25,028 34,603 52,809 20.06%
PBT 24,014 4,706 -2,184 -8,441 -11,016 -9,884 -42,268 -
Tax -401 862 -269 -478 122 0 2,378 -
NP 23,613 5,568 -2,453 -8,919 -10,894 -9,884 -39,890 -
-
NP to SH 23,613 5,568 -2,453 -8,919 -10,894 -9,884 -40,066 -
-
Tax Rate 1.67% -18.32% - - - - - -
Total Cost 134,761 133,018 20,387 27,469 35,922 44,487 92,699 6.42%
-
Net Worth 72,599 49,030 27,613 29,358 38,179 49,329 31,124 15.14%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 72,599 49,030 27,613 29,358 38,179 49,329 31,124 15.14%
NOSH 90,749 90,796 58,753 58,716 58,737 58,725 58,724 7.51%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.91% 4.02% -13.68% -48.08% -43.53% -28.56% -75.54% -
ROE 32.53% 11.36% -8.88% -30.38% -28.53% -20.04% -128.73% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 174.52 152.63 30.52 31.59 42.61 58.92 89.93 11.67%
EPS 26.02 8.18 -4.18 -15.19 -18.55 -36.63 -68.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.54 0.47 0.50 0.65 0.84 0.53 7.09%
Adjusted Per Share Value based on latest NOSH - 58,721
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.50 10.94 1.42 1.46 1.98 2.73 4.17 20.05%
EPS 1.86 0.44 -0.19 -0.70 -0.86 -0.78 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0387 0.0218 0.0232 0.0301 0.0389 0.0246 15.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.82 0.53 0.37 0.37 0.49 0.82 0.62 -
P/RPS 0.47 0.35 1.21 1.17 1.15 1.39 0.69 -6.19%
P/EPS 3.15 8.64 -8.86 -2.44 -2.64 -4.87 -0.91 -
EY 31.73 11.57 -11.28 -41.05 -37.85 -20.53 -110.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 0.79 0.74 0.75 0.98 1.17 -2.09%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 23/02/10 27/02/09 27/02/08 28/02/07 -
Price 0.83 0.92 0.35 0.31 0.47 0.90 0.70 -
P/RPS 0.48 0.60 1.15 0.98 1.10 1.53 0.78 -7.76%
P/EPS 3.19 15.00 -8.38 -2.04 -2.53 -5.35 -1.03 -
EY 31.35 6.67 -11.93 -49.00 -39.46 -18.70 -97.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.70 0.74 0.62 0.72 1.07 1.32 -3.89%

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