[KGROUP] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 7.95%
YoY- 287.11%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 33,648 78,522 59,182 64,336 59,948 36,652 30,304 7.23%
PBT 908 1,797 3,137 2,544 2,756 371 -424 -
Tax 0 -263 0 0 0 12 0 -
NP 908 1,534 3,137 2,544 2,756 383 -424 -
-
NP to SH 1,048 1,484 1,912 1,982 1,836 452 -356 -
-
Tax Rate 0.00% 14.64% 0.00% 0.00% 0.00% -3.23% - -
Total Cost 32,740 76,988 56,045 61,792 57,192 36,269 30,728 4.32%
-
Net Worth 20,153 17,666 159,333 17,696 17,653 15,912 16,020 16.54%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 20,153 17,666 159,333 17,696 17,653 15,912 16,020 16.54%
NOSH 201,538 176,666 177,037 176,964 176,538 176,800 177,999 8.64%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.70% 1.95% 5.30% 3.95% 4.60% 1.04% -1.40% -
ROE 5.20% 8.40% 1.20% 11.20% 10.40% 2.84% -2.22% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.70 44.45 33.43 36.36 33.96 20.73 17.02 -1.25%
EPS 0.52 0.84 1.08 1.12 1.04 0.26 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.90 0.10 0.10 0.09 0.09 7.28%
Adjusted Per Share Value based on latest NOSH - 177,333
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.93 2.18 1.64 1.78 1.66 1.02 0.84 7.02%
EPS 0.03 0.04 0.05 0.05 0.05 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0049 0.0441 0.0049 0.0049 0.0044 0.0044 17.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.06 0.07 0.08 0.08 0.08 0.07 0.06 -
P/RPS 0.36 0.16 0.24 0.22 0.24 0.34 0.35 1.89%
P/EPS 11.54 8.33 7.41 7.14 7.69 27.38 -30.00 -
EY 8.67 12.00 13.50 14.00 13.00 3.65 -3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.09 0.80 0.80 0.78 0.67 -7.09%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 27/11/08 -
Price 0.06 0.07 0.08 0.08 0.10 0.05 0.07 -
P/RPS 0.36 0.16 0.24 0.22 0.29 0.24 0.41 -8.31%
P/EPS 11.54 8.33 7.41 7.14 9.62 19.56 -35.00 -
EY 8.67 12.00 13.50 14.00 10.40 5.11 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.09 0.80 1.00 0.56 0.78 -16.06%

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