[KERJAYA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 94.66%
YoY- 3765.58%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 38,676 30,068 24,401 126,084 40,839 5,751 9,027 27.42%
PBT 9,809 10,099 8,840 12,276 262 2,106 -494 -
Tax -2,570 -2,705 -2,349 -986 -570 -205 -254 47.04%
NP 7,239 7,394 6,491 11,290 -308 1,901 -748 -
-
NP to SH 7,239 7,394 6,491 11,290 -308 1,901 -748 -
-
Tax Rate 26.20% 26.78% 26.57% 8.03% 217.56% 9.73% - -
Total Cost 31,437 22,674 17,910 114,794 41,147 3,850 9,775 21.48%
-
Net Worth 98,878 88,909 78,981 60,806 27,246 31,683 45,940 13.62%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 98,878 88,909 78,981 60,806 27,246 31,683 45,940 13.62%
NOSH 90,714 90,723 90,783 90,755 59,230 58,672 58,897 7.46%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 18.72% 24.59% 26.60% 8.95% -0.75% 33.06% -8.29% -
ROE 7.32% 8.32% 8.22% 18.57% -1.13% 6.00% -1.63% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 42.63 33.14 26.88 138.93 68.95 9.80 15.33 18.57%
EPS 7.98 8.15 7.15 12.44 -0.52 3.24 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.98 0.87 0.67 0.46 0.54 0.78 5.73%
Adjusted Per Share Value based on latest NOSH - 90,743
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.05 2.37 1.93 9.95 3.22 0.45 0.71 27.48%
EPS 0.57 0.58 0.51 0.89 -0.02 0.15 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0702 0.0623 0.048 0.0215 0.025 0.0363 13.58%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.59 0.92 0.83 0.88 0.50 0.40 0.43 -
P/RPS 3.73 2.78 3.09 0.63 0.73 4.08 2.81 4.83%
P/EPS 19.92 11.29 11.61 7.07 -96.15 12.35 -33.86 -
EY 5.02 8.86 8.61 14.14 -1.04 8.10 -2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.94 0.95 1.31 1.09 0.74 0.55 17.66%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 19/08/13 28/08/12 22/08/11 23/08/10 28/08/09 -
Price 1.17 0.95 0.81 0.85 0.46 0.50 0.45 -
P/RPS 2.74 2.87 3.01 0.61 0.67 5.10 2.94 -1.16%
P/EPS 14.66 11.66 11.33 6.83 -88.46 15.43 -35.43 -
EY 6.82 8.58 8.83 14.64 -1.13 6.48 -2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.97 0.93 1.27 1.00 0.93 0.58 10.74%

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