[KGROUP] QoQ Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 241.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 8,517 4,656 11,472 8,136 5,484 4,239 13,918 -27.89%
PBT 202 164 937 757 -326 180 1,449 -73.08%
Tax -151 -128 -89 -201 -66 -75 -69 68.47%
NP 51 36 848 556 -392 105 1,380 -88.88%
-
NP to SH 51 36 848 556 -392 105 1,380 -88.88%
-
Tax Rate 74.75% 78.05% 9.50% 26.55% - 41.67% 4.76% -
Total Cost 8,466 4,620 10,624 7,580 5,876 4,134 12,538 -23.01%
-
Net Worth 28,781 30,942 26,608 26,936 25,367 21,944 3,530 304.57%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 28,781 30,942 26,608 26,936 25,367 21,944 3,530 304.57%
NOSH 170,000 180,000 151,785 146,315 139,999 116,666 29,424 221.63%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.60% 0.77% 7.39% 6.83% -7.15% 2.48% 9.92% -
ROE 0.18% 0.12% 3.19% 2.06% -1.55% 0.48% 39.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.01 2.59 7.56 5.56 3.92 3.63 47.30 -77.58%
EPS 0.03 0.02 0.56 0.38 -0.28 0.09 4.69 -96.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1719 0.1753 0.1841 0.1812 0.1881 0.12 25.76%
Adjusted Per Share Value based on latest NOSH - 160,677
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.24 0.13 0.32 0.23 0.15 0.12 0.39 -27.62%
EPS 0.00 0.00 0.02 0.02 -0.01 0.00 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.008 0.0086 0.0074 0.0075 0.007 0.0061 0.001 299.49%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.17 0.23 0.27 0.28 0.38 0.00 0.00 -
P/RPS 3.39 8.89 3.57 5.04 9.70 0.00 0.00 -
P/EPS 566.67 1,150.00 48.33 73.68 -135.71 0.00 0.00 -
EY 0.18 0.09 2.07 1.36 -0.74 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.34 1.54 1.52 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 30/11/04 16/08/04 17/05/04 27/02/04 29/12/03 -
Price 0.10 0.21 0.28 0.28 0.27 0.51 0.00 -
P/RPS 2.00 8.12 3.70 5.04 6.89 14.04 0.00 -
P/EPS 333.33 1,050.00 50.12 73.68 -96.43 566.67 0.00 -
EY 0.30 0.10 2.00 1.36 -1.04 0.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.22 1.60 1.52 1.49 2.71 0.00 -

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