[KERJAYA] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.65%
YoY- 14.67%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 223,831 53,022 15,274 22,004 28,651 46,443 54,735 26.42%
PBT 16,720 -4,028 -5,841 -8,054 -9,707 -40,069 -15,993 -
Tax 446 -634 -429 -151 91 2,721 233 11.41%
NP 17,166 -4,662 -6,270 -8,205 -9,616 -37,348 -15,760 -
-
NP to SH 17,166 -4,662 -6,270 -8,205 -9,616 -37,459 -15,446 -
-
Tax Rate -2.67% - - - - - - -
Total Cost 206,665 57,684 21,544 30,209 38,267 83,791 70,495 19.61%
-
Net Worth 60,798 27,303 31,749 46,563 46,282 27,573 67,483 -1.72%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 60,798 27,303 31,749 46,563 46,282 27,573 67,483 -1.72%
NOSH 90,743 59,354 58,795 59,696 58,585 58,666 58,681 7.52%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.67% -8.79% -41.05% -37.29% -33.56% -80.42% -28.79% -
ROE 28.23% -17.07% -19.75% -17.62% -20.78% -135.85% -22.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 246.66 89.33 25.98 36.86 48.90 79.16 93.27 17.57%
EPS 18.92 -7.85 -10.66 -13.74 -16.41 -63.85 -26.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.46 0.54 0.78 0.79 0.47 1.15 -8.60%
Adjusted Per Share Value based on latest NOSH - 59,696
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.66 4.18 1.21 1.74 2.26 3.66 4.32 26.42%
EPS 1.35 -0.37 -0.49 -0.65 -0.76 -2.96 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0215 0.0251 0.0367 0.0365 0.0218 0.0533 -1.72%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.88 0.50 0.40 0.43 0.60 0.68 0.00 -
P/RPS 0.36 0.56 1.54 1.17 1.23 0.86 0.00 -
P/EPS 4.65 -6.37 -3.75 -3.13 -3.66 -1.06 0.00 -
EY 21.50 -15.71 -26.66 -31.96 -27.36 -93.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.09 0.74 0.55 0.76 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 23/08/10 28/08/09 26/08/08 28/08/07 25/08/06 -
Price 0.85 0.46 0.50 0.45 0.56 0.80 0.00 -
P/RPS 0.34 0.51 1.92 1.22 1.15 1.01 0.00 -
P/EPS 4.49 -5.86 -4.69 -3.27 -3.41 -1.25 0.00 -
EY 22.26 -17.07 -21.33 -30.54 -29.31 -79.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.00 0.93 0.58 0.71 1.70 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