[KGROUP] QoQ Quarter Result on 30-Jun-2004 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 290.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,861 4,656 3,336 2,652 1,245 4,239 13,918 -57.43%
PBT 38 164 216 1,083 -506 180 1,454 -91.17%
Tax -23 -128 111 -135 9 -75 -69 -51.89%
NP 15 36 327 948 -497 105 1,385 -95.09%
-
NP to SH 15 36 327 948 -497 105 1,385 -95.09%
-
Tax Rate 60.53% 78.05% -51.39% 12.47% - 41.67% 4.75% -
Total Cost 3,846 4,620 3,009 1,704 1,742 4,134 12,533 -54.47%
-
Net Worth 25,395 30,942 28,632 29,580 29,050 21,944 7,321 128.97%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 25,395 30,942 28,632 29,580 29,050 21,944 7,321 128.97%
NOSH 150,000 180,000 163,333 160,677 160,322 116,666 61,013 82.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.39% 0.77% 9.80% 35.75% -39.92% 2.48% 9.95% -
ROE 0.06% 0.12% 1.14% 3.20% -1.71% 0.48% 18.92% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.57 2.59 2.04 1.65 0.78 3.63 22.81 -76.64%
EPS 0.01 0.02 0.20 0.59 -0.31 0.09 2.27 -97.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1719 0.1753 0.1841 0.1812 0.1881 0.12 25.76%
Adjusted Per Share Value based on latest NOSH - 160,677
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.11 0.13 0.09 0.07 0.03 0.12 0.39 -56.95%
EPS 0.00 0.00 0.01 0.03 -0.01 0.00 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.0086 0.0079 0.0082 0.008 0.0061 0.002 130.34%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.17 0.23 0.27 0.28 0.38 0.00 0.00 -
P/RPS 6.60 8.89 13.22 16.96 48.93 0.00 0.00 -
P/EPS 1,700.00 1,150.00 134.86 47.46 -122.58 0.00 0.00 -
EY 0.06 0.09 0.74 2.11 -0.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.34 1.54 1.52 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 30/11/04 16/08/04 17/05/04 27/02/04 29/12/03 -
Price 0.10 0.21 0.28 0.28 0.27 0.51 0.00 -
P/RPS 3.89 8.12 13.71 16.96 34.77 14.04 0.00 -
P/EPS 1,000.00 1,050.00 139.86 47.46 -87.10 566.67 0.00 -
EY 0.10 0.10 0.72 2.11 -1.15 0.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.22 1.60 1.52 1.49 2.71 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