[KGROUP] QoQ Cumulative Quarter Result on 31-Dec-2003 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -92.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 11,472 8,136 5,484 4,239 13,918 0 0 -
PBT 937 757 -326 180 1,449 0 0 -
Tax -89 -201 -66 -75 -69 0 0 -
NP 848 556 -392 105 1,380 0 0 -
-
NP to SH 848 556 -392 105 1,380 0 0 -
-
Tax Rate 9.50% 26.55% - 41.67% 4.76% - - -
Total Cost 10,624 7,580 5,876 4,134 12,538 0 0 -
-
Net Worth 26,608 26,936 25,367 21,944 3,530 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 26,608 26,936 25,367 21,944 3,530 0 0 -
NOSH 151,785 146,315 139,999 116,666 29,424 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.39% 6.83% -7.15% 2.48% 9.92% 0.00% 0.00% -
ROE 3.19% 2.06% -1.55% 0.48% 39.08% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.56 5.56 3.92 3.63 47.30 0.00 0.00 -
EPS 0.56 0.38 -0.28 0.09 4.69 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1753 0.1841 0.1812 0.1881 0.12 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 116,666
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.32 0.23 0.15 0.12 0.39 0.00 0.00 -
EPS 0.02 0.02 -0.01 0.00 0.04 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0075 0.007 0.0061 0.001 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 - - - - -
Price 0.27 0.28 0.38 0.00 0.00 0.00 0.00 -
P/RPS 3.57 5.04 9.70 0.00 0.00 0.00 0.00 -
P/EPS 48.33 73.68 -135.71 0.00 0.00 0.00 0.00 -
EY 2.07 1.36 -0.74 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.52 2.10 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 16/08/04 17/05/04 27/02/04 29/12/03 - - -
Price 0.28 0.28 0.27 0.51 0.00 0.00 0.00 -
P/RPS 3.70 5.04 6.89 14.04 0.00 0.00 0.00 -
P/EPS 50.12 73.68 -96.43 566.67 0.00 0.00 0.00 -
EY 2.00 1.36 -1.04 0.18 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.52 1.49 2.71 0.00 0.00 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