[KERJAYA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.5%
YoY- 438.25%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 14,604 19,623 20,861 37,141 21,968 19,076 17,979 -3.40%
PBT -32,300 -5,894 -412 5,099 2,262 2,501 2,633 -
Tax 3,141 1,111 -783 9 -1,313 -691 -1,229 -
NP -29,159 -4,783 -1,195 5,108 949 1,810 1,404 -
-
NP to SH -29,223 -4,552 -1,195 5,108 949 1,810 1,404 -
-
Tax Rate - - - -0.18% 58.05% 27.63% 46.68% -
Total Cost 43,763 24,406 22,056 32,033 21,019 17,266 16,575 17.55%
-
Net Worth 31,127 76,313 61,193 60,973 62,675 61,094 31,477 -0.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 1,725 1,141 593 -
Div Payout % - - - - 181.77% 63.09% 42.30% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 31,127 76,313 61,193 60,973 62,675 61,094 31,477 -0.18%
NOSH 58,731 58,702 57,729 57,522 57,500 57,097 19,797 19.86%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -199.66% -24.37% -5.73% 13.75% 4.32% 9.49% 7.81% -
ROE -93.88% -5.96% -1.95% 8.38% 1.51% 2.96% 4.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.87 33.43 36.14 64.57 38.21 33.41 90.82 -19.40%
EPS -49.76 -7.75 -2.07 8.88 1.65 3.17 5.43 -
DPS 0.00 0.00 0.00 0.00 3.00 2.00 3.00 -
NAPS 0.53 1.30 1.06 1.06 1.09 1.07 1.59 -16.72%
Adjusted Per Share Value based on latest NOSH - 57,522
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.15 1.55 1.65 2.93 1.73 1.51 1.42 -3.45%
EPS -2.31 -0.36 -0.09 0.40 0.07 0.14 0.11 -
DPS 0.00 0.00 0.00 0.00 0.14 0.09 0.05 -
NAPS 0.0246 0.0602 0.0483 0.0481 0.0495 0.0482 0.0248 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 - - - - - - -
Price 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -80.25 0.00 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 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 25/02/05 27/02/04 26/02/03 28/02/02 23/02/01 -
Price 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -71.08 0.00 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 1.32 0.00 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