[KGROUP] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.7%
YoY- -745.07%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 9,604 29,146 32,964 36,106 28,520 47,750 43,197 -63.26%
PBT 12,428 -7,325 -5,832 -6,398 -5,968 -2,180 480 773.46%
Tax -836 -32 0 0 0 -6 0 -
NP 11,592 -7,357 -5,832 -6,398 -5,968 -2,186 480 733.88%
-
NP to SH 11,828 -6,316 -5,313 -5,754 -6,372 -2,137 694 561.12%
-
Tax Rate 6.73% - - - - - 0.00% -
Total Cost -1,988 36,503 38,796 42,504 34,488 49,936 42,717 -
-
Net Worth 13,528 12,315 12,342 12,355 14,004 15,854 17,366 -15.32%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 13,528 12,315 12,342 12,355 14,004 15,854 17,366 -15.32%
NOSH 193,267 175,933 176,327 176,503 175,054 176,161 173,666 7.38%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 120.70% -25.24% -17.69% -17.72% -20.93% -4.58% 1.11% -
ROE 87.43% -51.29% -43.05% -46.57% -45.50% -13.48% 4.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.97 16.57 18.69 20.46 16.29 27.11 24.87 -65.78%
EPS 6.12 -3.59 -3.01 -3.26 -3.64 -1.21 0.40 515.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.08 0.09 0.10 -21.14%
Adjusted Per Share Value based on latest NOSH - 175,890
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.27 0.81 0.91 1.00 0.79 1.32 1.20 -62.97%
EPS 0.33 -0.17 -0.15 -0.16 -0.18 -0.06 0.02 547.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0034 0.0034 0.0034 0.0039 0.0044 0.0048 -15.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.11 0.09 0.09 0.08 0.06 0.06 0.07 -
P/RPS 2.21 0.54 0.48 0.39 0.37 0.22 0.28 295.92%
P/EPS 1.80 -2.51 -2.99 -2.45 -1.65 -4.95 17.50 -78.01%
EY 55.64 -39.89 -33.48 -40.75 -60.67 -20.22 5.71 355.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.29 1.29 1.14 0.75 0.67 0.70 71.25%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 29/11/11 26/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.12 0.09 0.08 0.11 0.06 0.06 0.06 -
P/RPS 2.41 0.54 0.43 0.54 0.37 0.22 0.24 364.79%
P/EPS 1.96 -2.51 -2.65 -3.37 -1.65 -4.95 15.00 -74.21%
EY 51.00 -39.89 -37.67 -29.64 -60.67 -20.22 6.67 287.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.29 1.14 1.57 0.75 0.67 0.60 100.88%

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