[KGROUP] QoQ Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -83.02%
YoY- -65.71%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 11,048 13,050 17,034 18,624 11,472 10,848 10,968 0.48%
PBT -9,121 -8,749 404 656 937 1,009 -652 479.65%
Tax 201 -36 -302 -512 -89 -268 -132 -
NP -8,920 -8,785 102 144 848 741 -784 405.11%
-
NP to SH -8,920 -8,785 102 144 848 741 -784 405.11%
-
Tax Rate - - 74.75% 78.05% 9.50% 26.56% - -
Total Cost 19,968 21,835 16,932 18,480 10,624 10,106 11,752 42.34%
-
Net Worth 17,200 20,054 28,781 30,942 26,608 26,936 25,367 -22.80%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 17,200 20,054 28,781 30,942 26,608 26,936 25,367 -22.80%
NOSH 159,856 159,927 170,000 180,000 151,785 146,315 139,999 9.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -80.74% -67.32% 0.60% 0.77% 7.39% 6.83% -7.15% -
ROE -51.86% -43.81% 0.35% 0.47% 3.19% 2.75% -3.09% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.91 8.16 10.02 10.35 7.56 7.41 7.83 -7.98%
EPS -5.58 -5.49 0.06 0.08 0.56 0.51 -0.56 362.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.1254 0.1693 0.1719 0.1753 0.1841 0.1812 -29.32%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.31 0.36 0.47 0.52 0.32 0.30 0.30 2.20%
EPS -0.25 -0.24 0.00 0.00 0.02 0.02 -0.02 437.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.0056 0.008 0.0086 0.0074 0.0075 0.007 -22.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.10 0.10 0.17 0.23 0.27 0.28 0.38 -
P/RPS 1.45 1.23 1.70 2.22 3.57 3.78 4.85 -55.25%
P/EPS -1.79 -1.82 283.33 287.50 48.33 55.26 -67.86 -91.11%
EY -55.80 -54.93 0.35 0.35 2.07 1.81 -1.47 1026.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 1.00 1.34 1.54 1.52 2.10 -41.87%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 27/05/05 25/02/05 30/11/04 16/08/04 17/05/04 -
Price 0.08 0.10 0.10 0.21 0.28 0.28 0.27 -
P/RPS 1.16 1.23 1.00 2.03 3.70 3.78 3.45 -51.61%
P/EPS -1.43 -1.82 166.67 262.50 50.12 55.26 -48.21 -90.39%
EY -69.75 -54.93 0.60 0.38 2.00 1.81 -2.07 941.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.59 1.22 1.60 1.52 1.49 -37.25%

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