[KGROUP] QoQ Annualized Quarter Result on 30-Sep-2004 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 14.39%
YoY- -38.55%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 13,050 17,034 18,624 11,472 10,848 10,968 16,956 -16.03%
PBT -8,749 404 656 937 1,009 -652 720 -
Tax -36 -302 -512 -89 -268 -132 -300 -75.70%
NP -8,785 102 144 848 741 -784 420 -
-
NP to SH -8,785 102 144 848 741 -784 420 -
-
Tax Rate - 74.75% 78.05% 9.50% 26.56% - 41.67% -
Total Cost 21,835 16,932 18,480 10,624 10,106 11,752 16,536 20.38%
-
Net Worth 20,054 28,781 30,942 26,608 26,936 25,367 21,944 -5.83%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 20,054 28,781 30,942 26,608 26,936 25,367 21,944 -5.83%
NOSH 159,927 170,000 180,000 151,785 146,315 139,999 116,666 23.42%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -67.32% 0.60% 0.77% 7.39% 6.83% -7.15% 2.48% -
ROE -43.81% 0.35% 0.47% 3.19% 2.75% -3.09% 1.91% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.16 10.02 10.35 7.56 7.41 7.83 14.53 -31.95%
EPS -5.49 0.06 0.08 0.56 0.51 -0.56 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1254 0.1693 0.1719 0.1753 0.1841 0.1812 0.1881 -23.70%
Adjusted Per Share Value based on latest NOSH - 163,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.36 0.47 0.52 0.32 0.30 0.30 0.47 -16.29%
EPS -0.24 0.00 0.00 0.02 0.02 -0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.008 0.0086 0.0074 0.0075 0.007 0.0061 -5.54%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.10 0.17 0.23 0.27 0.28 0.38 0.00 -
P/RPS 1.23 1.70 2.22 3.57 3.78 4.85 0.00 -
P/EPS -1.82 283.33 287.50 48.33 55.26 -67.86 0.00 -
EY -54.93 0.35 0.35 2.07 1.81 -1.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.34 1.54 1.52 2.10 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 30/11/04 16/08/04 17/05/04 27/02/04 -
Price 0.10 0.10 0.21 0.28 0.28 0.27 0.51 -
P/RPS 1.23 1.00 2.03 3.70 3.78 3.45 3.51 -50.32%
P/EPS -1.82 166.67 262.50 50.12 55.26 -48.21 141.67 -
EY -54.93 0.60 0.38 2.00 1.81 -2.07 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.59 1.22 1.60 1.52 1.49 2.71 -55.69%

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