[KGROUP] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -22.12%
YoY- -63.67%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 36,106 28,520 47,750 43,197 26,844 33,648 78,522 -40.51%
PBT -6,398 -5,968 -2,180 480 480 908 1,797 -
Tax 0 0 -6 0 0 0 -263 -
NP -6,398 -5,968 -2,186 480 480 908 1,534 -
-
NP to SH -5,754 -6,372 -2,137 694 892 1,048 1,484 -
-
Tax Rate - - - 0.00% 0.00% 0.00% 14.64% -
Total Cost 42,504 34,488 49,936 42,717 26,364 32,740 76,988 -32.77%
-
Net Worth 12,355 14,004 15,854 17,366 17,840 20,153 17,666 -21.26%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 12,355 14,004 15,854 17,366 17,840 20,153 17,666 -21.26%
NOSH 176,503 175,054 176,161 173,666 178,400 201,538 176,666 -0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -17.72% -20.93% -4.58% 1.11% 1.79% 2.70% 1.95% -
ROE -46.57% -45.50% -13.48% 4.00% 5.00% 5.20% 8.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.46 16.29 27.11 24.87 15.05 16.70 44.45 -40.46%
EPS -3.26 -3.64 -1.21 0.40 0.50 0.52 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.10 0.10 0.10 0.10 -21.21%
Adjusted Per Share Value based on latest NOSH - 187,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.00 0.79 1.32 1.20 0.74 0.93 2.18 -40.60%
EPS -0.16 -0.18 -0.06 0.02 0.02 0.03 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0034 0.0039 0.0044 0.0048 0.0049 0.0056 0.0049 -21.67%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.08 0.06 0.06 0.07 0.06 0.06 0.07 -
P/RPS 0.39 0.37 0.22 0.28 0.40 0.36 0.16 81.41%
P/EPS -2.45 -1.65 -4.95 17.50 12.00 11.54 8.33 -
EY -40.75 -60.67 -20.22 5.71 8.33 8.67 12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.75 0.67 0.70 0.60 0.60 0.70 38.54%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 29/11/10 25/08/10 25/05/10 25/02/10 -
Price 0.11 0.06 0.06 0.06 0.06 0.06 0.07 -
P/RPS 0.54 0.37 0.22 0.24 0.40 0.36 0.16 125.50%
P/EPS -3.37 -1.65 -4.95 15.00 12.00 11.54 8.33 -
EY -29.64 -60.67 -20.22 6.67 8.33 8.67 12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.75 0.67 0.60 0.60 0.60 0.70 71.59%

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