[KGROUP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1345.59%
YoY- -9425.49%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 15,602 13,792 13,130 10,453 2,711 11,048 9,788 36.33%
PBT -7,047 -5,454 -4,709 -4,731 -329 -9,121 -6,562 4.85%
Tax -167 -18 -18 -25 0 201 -27 235.83%
NP -7,214 -5,472 -4,727 -4,756 -329 -8,920 -6,589 6.21%
-
NP to SH -7,214 -5,472 -4,727 -4,756 -329 -8,920 -6,589 6.21%
-
Tax Rate - - - - - - - -
Total Cost 22,816 19,264 17,857 15,209 3,040 19,968 16,377 24.66%
-
Net Worth 15,348 16,888 17,742 17,287 21,087 17,200 20,054 -16.28%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 15,348 16,888 17,742 17,287 21,087 17,200 20,054 -16.28%
NOSH 170,543 168,888 166,443 162,320 156,666 159,856 159,927 4.36%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -46.24% -39.68% -36.00% -45.50% -12.14% -80.74% -67.32% -
ROE -47.00% -32.40% -26.64% -27.51% -1.56% -51.86% -32.85% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.15 8.17 7.89 6.44 1.73 6.91 6.12 30.65%
EPS -4.23 -3.24 -2.84 -2.93 -0.21 -5.58 -4.12 1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.1066 0.1065 0.1346 0.1076 0.1254 -19.79%
Adjusted Per Share Value based on latest NOSH - 163,962
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.43 0.38 0.36 0.29 0.08 0.31 0.27 36.25%
EPS -0.20 -0.15 -0.13 -0.13 -0.01 -0.25 -0.18 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0043 0.0047 0.0049 0.0048 0.0058 0.0048 0.0056 -16.10%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.12 0.14 0.17 0.08 0.10 0.10 -
P/RPS 1.53 0.00 1.77 2.64 0.00 1.45 1.63 -4.12%
P/EPS -3.31 0.00 -4.93 -5.80 0.00 -1.79 -2.43 22.81%
EY -30.21 0.00 -20.29 -17.24 0.00 -55.80 -41.20 -18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 1.31 1.60 0.00 0.93 0.80 55.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 28/08/06 30/05/06 27/02/06 30/11/05 30/08/05 -
Price 0.16 0.14 0.12 0.12 0.10 0.08 0.10 -
P/RPS 1.75 0.00 1.52 1.86 0.00 1.16 1.63 4.83%
P/EPS -3.78 0.00 -4.23 -4.10 0.00 -1.43 -2.43 34.14%
EY -26.44 0.00 -23.67 -24.42 0.00 -69.75 -41.20 -25.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.00 1.13 1.13 0.00 0.74 0.80 70.18%

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