[KGROUP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -169.53%
YoY- -142.52%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 64,336 59,948 36,652 30,304 33,976 28,136 33,280 55.24%
PBT 2,544 2,756 371 -424 524 724 562 173.89%
Tax 0 0 12 0 0 -24 -27 -
NP 2,544 2,756 383 -424 524 700 535 183.04%
-
NP to SH 1,982 1,836 452 -356 512 700 535 139.61%
-
Tax Rate 0.00% 0.00% -3.23% - 0.00% 3.31% 4.80% -
Total Cost 61,792 57,192 36,269 30,728 33,452 27,436 32,745 52.76%
-
Net Worth 17,696 17,653 15,912 16,020 15,359 15,750 16,049 6.73%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 17,696 17,653 15,912 16,020 15,359 15,750 16,049 6.73%
NOSH 176,964 176,538 176,800 177,999 170,666 174,999 178,333 -0.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.95% 4.60% 1.04% -1.40% 1.54% 2.49% 1.61% -
ROE 11.20% 10.40% 2.84% -2.22% 3.33% 4.44% 3.33% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 36.36 33.96 20.73 17.02 19.91 16.08 18.66 56.06%
EPS 1.12 1.04 0.26 -0.20 0.30 0.40 0.30 140.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.09 0.09 0.09 7.28%
Adjusted Per Share Value based on latest NOSH - 174,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.78 1.66 1.02 0.84 0.94 0.78 0.92 55.33%
EPS 0.05 0.05 0.01 -0.01 0.01 0.02 0.01 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0049 0.0044 0.0044 0.0043 0.0044 0.0044 7.44%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.08 0.08 0.07 0.06 0.09 0.12 0.16 -
P/RPS 0.22 0.24 0.34 0.35 0.45 0.75 0.86 -59.73%
P/EPS 7.14 7.69 27.38 -30.00 30.00 30.00 53.33 -73.86%
EY 14.00 13.00 3.65 -3.33 3.33 3.33 1.88 281.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.78 0.67 1.00 1.33 1.78 -41.35%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 27/11/08 27/08/08 28/05/08 29/02/08 -
Price 0.08 0.10 0.05 0.07 0.08 0.10 0.13 -
P/RPS 0.22 0.29 0.24 0.41 0.40 0.62 0.70 -53.80%
P/EPS 7.14 9.62 19.56 -35.00 26.67 25.00 43.33 -69.97%
EY 14.00 10.40 5.11 -2.86 3.75 4.00 2.31 232.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 0.56 0.78 0.89 1.11 1.44 -32.44%

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