[KGROUP] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -18.87%
YoY- -195.55%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 9,084 9,198 9,604 29,146 32,964 36,106 28,520 -53.26%
PBT 568 3,472 12,428 -7,325 -5,832 -6,398 -5,968 -
Tax -278 -418 -836 -32 0 0 0 -
NP 289 3,054 11,592 -7,357 -5,832 -6,398 -5,968 -
-
NP to SH 460 3,188 11,828 -6,316 -5,313 -5,754 -6,372 -
-
Tax Rate 48.94% 12.04% 6.73% - - - - -
Total Cost 8,794 6,144 -1,988 36,503 38,796 42,504 34,488 -59.68%
-
Net Worth 9,583 11,663 13,528 12,315 12,342 12,355 14,004 -22.29%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 9,583 11,663 13,528 12,315 12,342 12,355 14,004 -22.29%
NOSH 191,666 194,390 193,267 175,933 176,327 176,503 175,054 6.21%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.19% 33.20% 120.70% -25.24% -17.69% -17.72% -20.93% -
ROE 4.80% 27.33% 87.43% -51.29% -43.05% -46.57% -45.50% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.74 4.73 4.97 16.57 18.69 20.46 16.29 -55.99%
EPS 0.24 1.64 6.12 -3.59 -3.01 -3.26 -3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.07 0.07 0.07 0.07 0.08 -26.83%
Adjusted Per Share Value based on latest NOSH - 176,590
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.25 0.25 0.27 0.81 0.91 1.00 0.79 -53.46%
EPS 0.01 0.09 0.33 -0.17 -0.15 -0.16 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0027 0.0032 0.0037 0.0034 0.0034 0.0034 0.0039 -21.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.12 0.12 0.11 0.09 0.09 0.08 0.06 -
P/RPS 2.53 2.54 2.21 0.54 0.48 0.39 0.37 258.99%
P/EPS 50.00 7.32 1.80 -2.51 -2.99 -2.45 -1.65 -
EY 2.00 13.67 55.64 -39.89 -33.48 -40.75 -60.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.00 1.57 1.29 1.29 1.14 0.75 116.69%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 29/02/12 29/11/11 26/08/11 30/05/11 -
Price 0.10 0.12 0.12 0.09 0.08 0.11 0.06 -
P/RPS 2.11 2.54 2.41 0.54 0.43 0.54 0.37 218.18%
P/EPS 41.67 7.32 1.96 -2.51 -2.65 -3.37 -1.65 -
EY 2.40 13.67 51.00 -39.89 -37.67 -29.64 -60.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.00 1.71 1.29 1.14 1.57 0.75 91.95%

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