[KGROUP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.38%
YoY- 228.32%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,197 26,844 33,648 78,522 59,182 64,336 59,948 -19.60%
PBT 480 480 908 1,797 3,137 2,544 2,756 -68.77%
Tax 0 0 0 -263 0 0 0 -
NP 480 480 908 1,534 3,137 2,544 2,756 -68.77%
-
NP to SH 694 892 1,048 1,484 1,912 1,982 1,836 -47.69%
-
Tax Rate 0.00% 0.00% 0.00% 14.64% 0.00% 0.00% 0.00% -
Total Cost 42,717 26,364 32,740 76,988 56,045 61,792 57,192 -17.66%
-
Net Worth 17,366 17,840 20,153 17,666 159,333 17,696 17,653 -1.08%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 17,366 17,840 20,153 17,666 159,333 17,696 17,653 -1.08%
NOSH 173,666 178,400 201,538 176,666 177,037 176,964 176,538 -1.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.11% 1.79% 2.70% 1.95% 5.30% 3.95% 4.60% -
ROE 4.00% 5.00% 5.20% 8.40% 1.20% 11.20% 10.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.87 15.05 16.70 44.45 33.43 36.36 33.96 -18.73%
EPS 0.40 0.50 0.52 0.84 1.08 1.12 1.04 -47.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.90 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 166,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.20 0.74 0.93 2.18 1.64 1.78 1.66 -19.43%
EPS 0.02 0.02 0.03 0.04 0.05 0.05 0.05 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.0049 0.0056 0.0049 0.0441 0.0049 0.0049 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.07 0.06 0.06 0.07 0.08 0.08 0.08 -
P/RPS 0.28 0.40 0.36 0.16 0.24 0.22 0.24 10.81%
P/EPS 17.50 12.00 11.54 8.33 7.41 7.14 7.69 72.92%
EY 5.71 8.33 8.67 12.00 13.50 14.00 13.00 -42.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.60 0.70 0.09 0.80 0.80 -8.50%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 25/05/10 25/02/10 23/11/09 27/08/09 27/05/09 -
Price 0.06 0.06 0.06 0.07 0.08 0.08 0.10 -
P/RPS 0.24 0.40 0.36 0.16 0.24 0.22 0.29 -11.84%
P/EPS 15.00 12.00 11.54 8.33 7.41 7.14 9.62 34.42%
EY 6.67 8.33 8.67 12.00 13.50 14.00 10.40 -25.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.60 0.70 0.09 0.80 1.00 -28.84%

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