[KGROUP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -67.29%
YoY- 8.7%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,652 22,728 16,988 7,034 33,280 22,098 12,974 99.21%
PBT 371 -318 262 181 562 628 486 -16.40%
Tax 12 0 0 -6 -27 0 0 -
NP 383 -318 262 175 535 628 486 -14.62%
-
NP to SH 452 -267 256 175 535 628 486 -4.69%
-
Tax Rate -3.23% - 0.00% 3.31% 4.80% 0.00% 0.00% -
Total Cost 36,269 23,046 16,726 6,859 32,745 21,470 12,488 102.90%
-
Net Worth 15,912 16,019 15,359 15,750 16,049 15,699 15,621 1.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 15,912 16,019 15,359 15,750 16,049 15,699 15,621 1.23%
NOSH 176,800 177,999 170,666 174,999 178,333 174,444 173,571 1.23%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.04% -1.40% 1.54% 2.49% 1.61% 2.84% 3.75% -
ROE 2.84% -1.67% 1.67% 1.11% 3.33% 4.00% 3.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.73 12.77 9.95 4.02 18.66 12.67 7.47 96.86%
EPS 0.26 -0.15 0.15 0.10 0.30 0.36 0.28 -4.79%
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 - 174,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.02 0.63 0.47 0.19 0.92 0.61 0.36 99.60%
EPS 0.01 -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 0.0044 0.0043 0.0044 0.0044 0.0043 0.0043 1.53%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.07 0.06 0.09 0.12 0.16 0.12 0.16 -
P/RPS 0.34 0.47 0.90 2.99 0.86 0.95 2.14 -70.50%
P/EPS 27.38 -40.00 60.00 120.00 53.33 33.33 57.14 -38.62%
EY 3.65 -2.50 1.67 0.83 1.88 3.00 1.75 62.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 1.00 1.33 1.78 1.33 1.78 -42.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 27/08/08 28/05/08 29/02/08 27/11/07 29/08/07 -
Price 0.05 0.07 0.08 0.10 0.13 0.12 0.12 -
P/RPS 0.24 0.55 0.80 2.49 0.70 0.95 1.61 -71.72%
P/EPS 19.56 -46.67 53.33 100.00 43.33 33.33 42.86 -40.58%
EY 5.11 -2.14 1.88 1.00 2.31 3.00 2.33 68.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.89 1.11 1.44 1.33 1.33 -43.67%

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