[KGROUP] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -204.3%
YoY- -142.52%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 32,168 14,987 36,652 22,728 16,988 7,034 33,280 -2.24%
PBT 1,272 689 371 -318 262 181 562 72.47%
Tax 0 0 12 0 0 -6 -27 -
NP 1,272 689 383 -318 262 175 535 78.23%
-
NP to SH 991 459 452 -267 256 175 535 50.88%
-
Tax Rate 0.00% 0.00% -3.23% - 0.00% 3.31% 4.80% -
Total Cost 30,896 14,298 36,269 23,046 16,726 6,859 32,745 -3.80%
-
Net Worth 17,696 17,653 15,912 16,019 15,359 15,750 16,049 6.73%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 17,696 17,653 15,912 16,019 15,359 15,750 16,049 6.73%
NOSH 176,964 176,538 176,800 177,999 170,666 174,999 178,333 -0.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.95% 4.60% 1.04% -1.40% 1.54% 2.49% 1.61% -
ROE 5.60% 2.60% 2.84% -1.67% 1.67% 1.11% 3.33% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.18 8.49 20.73 12.77 9.95 4.02 18.66 -1.72%
EPS 0.56 0.26 0.26 -0.15 0.15 0.10 0.30 51.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.09 0.09 0.09 7.28%
Adjusted Per Share Value based on latest NOSH - 174,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.89 0.42 1.02 0.63 0.47 0.19 0.92 -2.18%
EPS 0.03 0.01 0.01 -0.01 0.01 0.00 0.01 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0049 0.0044 0.0044 0.0043 0.0044 0.0044 7.44%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.08 0.08 0.07 0.06 0.09 0.12 0.16 -
P/RPS 0.44 0.94 0.34 0.47 0.90 2.99 0.86 -36.05%
P/EPS 14.29 30.77 27.38 -40.00 60.00 120.00 53.33 -58.47%
EY 7.00 3.25 3.65 -2.50 1.67 0.83 1.88 140.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.78 0.67 1.00 1.33 1.78 -41.35%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 27/11/08 27/08/08 28/05/08 29/02/08 -
Price 0.08 0.10 0.05 0.07 0.08 0.10 0.13 -
P/RPS 0.44 1.18 0.24 0.55 0.80 2.49 0.70 -26.64%
P/EPS 14.29 38.46 19.56 -46.67 53.33 100.00 43.33 -52.29%
EY 7.00 2.60 5.11 -2.14 1.88 1.00 2.31 109.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 0.56 0.78 0.89 1.11 1.44 -32.44%

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