[KERJAYA] YoY TTM Result on 31-Dec-2005 [#4]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -30.67%
YoY- -4297.59%
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 CAGR
Revenue 25,056 34,603 52,809 55,952 85,427 80,125 104,042 -24.75%
PBT -10,698 -9,885 -42,267 -16,592 2,724 3,736 8,792 -
Tax -44 0 2,377 390 -2,351 -632 -203 -26.32%
NP -10,742 -9,885 -39,890 -16,202 373 3,104 8,589 -
-
NP to SH -10,742 -9,885 -40,065 -15,657 373 3,104 8,589 -
-
Tax Rate - - - - 86.31% 16.92% 2.31% -
Total Cost 35,798 44,488 92,699 72,154 85,054 77,021 95,453 -17.79%
-
Net Worth 38,760 53,427 31,127 76,313 61,193 0 60,973 -8.65%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 CAGR
Net Worth 38,760 53,427 31,127 76,313 61,193 0 60,973 -8.65%
NOSH 58,728 58,711 58,731 58,702 57,729 57,571 57,522 0.41%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 CAGR
NP Margin -42.87% -28.57% -75.54% -28.96% 0.44% 3.87% 8.26% -
ROE -27.71% -18.50% -128.71% -20.52% 0.61% 0.00% 14.09% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 CAGR
RPS 42.66 58.94 89.92 95.31 147.98 139.17 180.87 -25.06%
EPS -18.29 -16.84 -68.22 -26.67 0.65 5.39 14.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.91 0.53 1.30 1.06 0.00 1.06 -9.03%
Adjusted Per Share Value based on latest NOSH - 58,702
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 CAGR
RPS 1.98 2.73 4.17 4.42 6.74 6.32 8.21 -24.73%
EPS -0.85 -0.78 -3.16 -1.24 0.03 0.24 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.0422 0.0246 0.0602 0.0483 0.00 0.0481 -8.63%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 - - - - -
Price 0.49 0.82 0.62 0.00 0.00 0.00 0.00 -
P/RPS 1.15 1.39 0.69 0.00 0.00 0.00 0.00 -
P/EPS -2.68 -4.87 -0.91 0.00 0.00 0.00 0.00 -
EY -37.33 -20.53 -110.03 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 0.74 0.90 1.17 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/12/03 31/12/03 CAGR
Date 27/02/09 27/02/08 28/02/07 24/02/06 25/02/05 - - -
Price 0.47 0.90 0.70 0.00 0.00 0.00 0.00 -
P/RPS 1.10 1.53 0.78 0.00 0.00 0.00 0.00 -
P/EPS -2.57 -5.35 -1.03 0.00 0.00 0.00 0.00 -
EY -38.92 -18.71 -97.45 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 0.71 0.99 1.32 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