[KGROUP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -14.81%
YoY- 107.42%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 22,728 16,988 7,034 33,280 22,098 12,974 3,720 233.10%
PBT -318 262 181 562 628 486 161 -
Tax 0 0 -6 -27 0 0 0 -
NP -318 262 175 535 628 486 161 -
-
NP to SH -267 256 175 535 628 486 161 -
-
Tax Rate - 0.00% 3.31% 4.80% 0.00% 0.00% 0.00% -
Total Cost 23,046 16,726 6,859 32,745 21,470 12,488 3,559 246.23%
-
Net Worth 16,019 15,359 15,750 16,049 15,699 15,621 16,099 -0.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 16,019 15,359 15,750 16,049 15,699 15,621 16,099 -0.33%
NOSH 177,999 170,666 174,999 178,333 174,444 173,571 178,888 -0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.40% 1.54% 2.49% 1.61% 2.84% 3.75% 4.33% -
ROE -1.67% 1.67% 1.11% 3.33% 4.00% 3.11% 1.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.77 9.95 4.02 18.66 12.67 7.47 2.08 234.18%
EPS -0.15 0.15 0.10 0.30 0.36 0.28 0.09 -
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 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 185,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.63 0.47 0.19 0.92 0.61 0.36 0.10 239.96%
EPS -0.01 0.01 0.00 0.01 0.02 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0043 0.0044 0.0044 0.0043 0.0043 0.0045 -1.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.06 0.09 0.12 0.16 0.12 0.16 0.17 -
P/RPS 0.47 0.90 2.99 0.86 0.95 2.14 8.18 -85.03%
P/EPS -40.00 60.00 120.00 53.33 33.33 57.14 188.89 -
EY -2.50 1.67 0.83 1.88 3.00 1.75 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.00 1.33 1.78 1.33 1.78 1.89 -49.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 28/05/08 29/02/08 27/11/07 29/08/07 30/05/07 -
Price 0.07 0.08 0.10 0.13 0.12 0.12 0.15 -
P/RPS 0.55 0.80 2.49 0.70 0.95 1.61 7.21 -81.92%
P/EPS -46.67 53.33 100.00 43.33 33.33 42.86 166.67 -
EY -2.14 1.88 1.00 2.31 3.00 2.33 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 1.11 1.44 1.33 1.33 1.67 -39.71%

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