[KERJAYA] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -27.41%
YoY- 9.52%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 89,728 9,330 13,830 18,383 25,612 38,205 36,330 16.25%
PBT 2,896 1,618 -1,870 -3,931 -4,340 -9,968 -10,698 -
Tax -633 -316 -343 -252 -283 -763 -721 -2.14%
NP 2,263 1,302 -2,213 -4,183 -4,623 -10,731 -11,419 -
-
NP to SH 2,263 1,302 -2,213 -4,183 -4,623 -10,843 -11,105 -
-
Tax Rate 21.86% 19.53% - - - - - -
Total Cost 87,465 8,028 16,043 22,566 30,235 48,936 47,749 10.60%
-
Net Worth 91,792 31,083 41,090 45,237 26,433 62,849 51,433 10.13%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 91,792 31,083 41,090 45,237 26,433 62,849 51,433 10.13%
NOSH 90,883 58,648 58,700 58,750 58,742 58,737 58,447 7.63%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.52% 13.95% -16.00% -22.75% -18.05% -28.09% -31.43% -
ROE 2.47% 4.19% -5.39% -9.25% -17.49% -17.25% -21.59% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 98.73 15.91 23.56 31.29 43.60 65.04 62.16 8.01%
EPS 2.49 2.22 -3.77 -7.12 -7.87 -18.46 -19.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.53 0.70 0.77 0.45 1.07 0.88 2.32%
Adjusted Per Share Value based on latest NOSH - 58,692
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.08 0.74 1.09 1.45 2.02 3.01 2.87 16.23%
EPS 0.18 0.10 -0.17 -0.33 -0.36 -0.86 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0245 0.0324 0.0357 0.0209 0.0496 0.0406 10.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.50 0.44 0.36 0.44 1.21 0.80 0.00 -
P/RPS 0.51 2.77 1.53 1.41 2.78 1.23 0.00 -
P/EPS 20.08 19.82 -9.55 -6.18 -15.37 -4.33 0.00 -
EY 4.98 5.05 -10.47 -16.18 -6.50 -23.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.83 0.51 0.57 2.69 0.75 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 25/11/10 26/11/09 28/11/08 28/11/07 29/11/06 23/11/05 -
Price 0.52 0.36 0.40 0.48 1.24 0.73 0.00 -
P/RPS 0.53 2.26 1.70 1.53 2.84 1.12 0.00 -
P/EPS 20.88 16.22 -10.61 -6.74 -15.76 -3.95 0.00 -
EY 4.79 6.17 -9.43 -14.83 -6.35 -25.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.57 0.62 2.76 0.68 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