[KGROUP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.29%
YoY- 33.08%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 25,948 14,880 15,602 15,045 17,506 20,906 10,844 79.18%
PBT 972 644 -7,047 -5,949 -6,278 -9,462 -1,316 -
Tax 0 0 -167 -19 -24 -50 0 -
NP 972 644 -7,214 -5,969 -6,302 -9,512 -1,316 -
-
NP to SH 972 644 -7,214 -5,969 -6,302 -9,512 -1,316 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 24,976 14,236 22,816 21,015 23,809 30,418 12,160 61.79%
-
Net Worth 15,621 16,099 15,348 16,888 17,742 17,287 21,087 -18.17%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 15,621 16,099 15,348 16,888 17,742 17,287 21,087 -18.17%
NOSH 173,571 178,888 170,543 168,888 166,443 162,320 156,666 7.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.75% 4.33% -46.24% -39.68% -36.00% -45.50% -12.14% -
ROE 6.22% 4.00% -47.00% -35.35% -35.52% -55.02% -6.24% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.95 8.32 9.15 8.91 10.52 12.88 6.92 67.35%
EPS 0.56 0.36 -4.23 -3.53 -3.79 -5.86 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.1066 0.1065 0.1346 -23.59%
Adjusted Per Share Value based on latest NOSH - 177,380
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.72 0.41 0.43 0.42 0.48 0.58 0.30 79.54%
EPS 0.03 0.02 -0.20 -0.17 -0.17 -0.26 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0043 0.0045 0.0043 0.0047 0.0049 0.0048 0.0058 -18.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.16 0.17 0.14 0.12 0.14 0.17 0.08 -
P/RPS 1.07 2.04 1.53 0.00 1.33 1.32 0.00 -
P/EPS 28.57 47.22 -3.31 0.00 -3.70 -2.90 0.00 -
EY 3.50 2.12 -30.21 0.00 -27.05 -34.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.89 1.56 0.00 1.31 1.60 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 27/02/07 29/11/06 28/08/06 30/05/06 27/02/06 -
Price 0.12 0.15 0.16 0.14 0.12 0.12 0.10 -
P/RPS 0.80 1.80 1.75 0.00 1.14 0.93 0.00 -
P/EPS 21.43 41.67 -3.78 0.00 -3.17 -2.05 0.00 -
EY 4.67 2.40 -26.44 0.00 -31.56 -48.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.67 1.78 0.00 1.13 1.13 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