[KGROUP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -13.85%
YoY- 114.03%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 33,976 28,136 33,280 29,464 25,948 14,880 15,602 68.08%
PBT 524 724 562 837 972 644 -7,047 -
Tax 0 -24 -27 0 0 0 -167 -
NP 524 700 535 837 972 644 -7,214 -
-
NP to SH 512 700 535 837 972 644 -7,214 -
-
Tax Rate 0.00% 3.31% 4.80% 0.00% 0.00% 0.00% - -
Total Cost 33,452 27,436 32,745 28,626 24,976 14,236 22,816 29.08%
-
Net Worth 15,359 15,750 16,049 15,699 15,621 16,099 15,348 0.04%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 15,359 15,750 16,049 15,699 15,621 16,099 15,348 0.04%
NOSH 170,666 174,999 178,333 174,444 173,571 178,888 170,543 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.54% 2.49% 1.61% 2.84% 3.75% 4.33% -46.24% -
ROE 3.33% 4.44% 3.33% 5.33% 6.22% 4.00% -47.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.91 16.08 18.66 16.89 14.95 8.32 9.15 67.99%
EPS 0.30 0.40 0.30 0.48 0.56 0.36 -4.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 177,500
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.94 0.78 0.92 0.82 0.72 0.41 0.43 68.51%
EPS 0.01 0.02 0.01 0.02 0.03 0.02 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0043 0.0044 0.0044 0.0043 0.0043 0.0045 0.0043 0.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.09 0.12 0.16 0.12 0.16 0.17 0.14 -
P/RPS 0.45 0.75 0.86 0.71 1.07 2.04 1.53 -55.80%
P/EPS 30.00 30.00 53.33 25.00 28.57 47.22 -3.31 -
EY 3.33 3.33 1.88 4.00 3.50 2.12 -30.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.33 1.78 1.33 1.78 1.89 1.56 -25.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 29/02/08 27/11/07 29/08/07 30/05/07 27/02/07 -
Price 0.08 0.10 0.13 0.12 0.12 0.15 0.16 -
P/RPS 0.40 0.62 0.70 0.71 0.80 1.80 1.75 -62.64%
P/EPS 26.67 25.00 43.33 25.00 21.43 41.67 -3.78 -
EY 3.75 4.00 2.31 4.00 4.67 2.40 -26.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.11 1.44 1.33 1.33 1.67 1.78 -37.03%

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