[KERJAYA] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 85.61%
YoY- 65.09%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 79,885 12,925 3,613 4,577 5,439 8,920 11,718 37.66%
PBT 6,216 -405 -248 -795 -2,622 -1,751 -3,014 -
Tax -416 -87 -97 -149 -82 -130 -186 14.34%
NP 5,800 -492 -345 -944 -2,704 -1,881 -3,200 -
-
NP to SH 5,800 -492 -345 -944 -2,704 -1,881 -3,266 -
-
Tax Rate 6.69% - - - - - - -
Total Cost 74,085 13,417 3,958 5,521 8,143 10,801 14,918 30.58%
-
Net Worth 55,367 26,942 29,822 37,525 46,438 29,390 70,489 -3.94%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 55,367 26,942 29,822 37,525 46,438 29,390 70,489 -3.94%
NOSH 90,766 58,571 58,474 58,633 58,782 58,781 58,741 7.51%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.26% -3.81% -9.55% -20.62% -49.72% -21.09% -27.31% -
ROE 10.48% -1.83% -1.16% -2.52% -5.82% -6.40% -4.63% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 88.01 22.07 6.18 7.81 9.25 15.17 19.95 28.03%
EPS 6.39 -0.84 -0.59 -1.61 -4.60 -3.20 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.46 0.51 0.64 0.79 0.50 1.20 -10.65%
Adjusted Per Share Value based on latest NOSH - 58,633
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.33 1.02 0.29 0.36 0.43 0.71 0.93 37.62%
EPS 0.46 -0.04 -0.03 -0.07 -0.21 -0.15 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0438 0.0213 0.0236 0.0297 0.0368 0.0233 0.0558 -3.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 0.80 0.47 0.30 0.35 0.79 0.62 0.00 -
P/RPS 0.91 2.13 4.86 4.48 8.54 4.09 0.00 -
P/EPS 12.52 -55.95 -50.85 -21.74 -17.17 -19.38 0.00 -
EY 7.99 -1.79 -1.97 -4.60 -5.82 -5.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.02 0.59 0.55 1.00 1.24 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 15/06/12 27/05/11 31/05/10 28/05/09 27/05/08 28/05/07 24/05/06 -
Price 0.87 0.55 0.33 0.48 0.61 0.68 0.00 -
P/RPS 0.99 2.49 5.34 6.15 6.59 4.48 0.00 -
P/EPS 13.62 -65.48 -55.93 -29.81 -13.26 -21.25 0.00 -
EY 7.34 -1.53 -1.79 -3.35 -7.54 -4.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.20 0.65 0.75 0.77 1.36 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