[KGROUP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 108.93%
YoY- 106.77%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 33,280 29,464 25,948 14,880 15,602 15,045 17,506 53.28%
PBT 562 837 972 644 -7,047 -5,949 -6,278 -
Tax -27 0 0 0 -167 -19 -24 8.14%
NP 535 837 972 644 -7,214 -5,969 -6,302 -
-
NP to SH 535 837 972 644 -7,214 -5,969 -6,302 -
-
Tax Rate 4.80% 0.00% 0.00% 0.00% - - - -
Total Cost 32,745 28,626 24,976 14,236 22,816 21,015 23,809 23.59%
-
Net Worth 16,049 15,699 15,621 16,099 15,348 16,888 17,742 -6.45%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 16,049 15,699 15,621 16,099 15,348 16,888 17,742 -6.45%
NOSH 178,333 174,444 173,571 178,888 170,543 168,888 166,443 4.69%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.61% 2.84% 3.75% 4.33% -46.24% -39.68% -36.00% -
ROE 3.33% 5.33% 6.22% 4.00% -47.00% -35.35% -35.52% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.66 16.89 14.95 8.32 9.15 8.91 10.52 46.37%
EPS 0.30 0.48 0.56 0.36 -4.23 -3.53 -3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.10 0.1066 -10.64%
Adjusted Per Share Value based on latest NOSH - 178,888
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.92 0.82 0.72 0.41 0.43 0.42 0.48 54.11%
EPS 0.01 0.02 0.03 0.02 -0.20 -0.17 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0043 0.0043 0.0045 0.0043 0.0047 0.0049 -6.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.16 0.12 0.16 0.17 0.14 0.12 0.14 -
P/RPS 0.86 0.71 1.07 2.04 1.53 0.00 1.33 -25.16%
P/EPS 53.33 25.00 28.57 47.22 -3.31 0.00 -3.70 -
EY 1.88 4.00 3.50 2.12 -30.21 0.00 -27.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.33 1.78 1.89 1.56 0.00 1.31 22.60%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 29/08/07 30/05/07 27/02/07 29/11/06 28/08/06 -
Price 0.13 0.12 0.12 0.15 0.16 0.14 0.12 -
P/RPS 0.70 0.71 0.80 1.80 1.75 0.00 1.14 -27.69%
P/EPS 43.33 25.00 21.43 41.67 -3.78 0.00 -3.17 -
EY 2.31 4.00 4.67 2.40 -26.44 0.00 -31.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.33 1.33 1.67 1.78 0.00 1.13 17.48%

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