[KGROUP] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 19.4%
YoY- -797.83%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,401 4,423 6,670 10,923 7,130 8,962 18,976 -74.76%
PBT 3,107 -2,951 -1,175 -1,707 -1,492 -2,419 120 773.46%
Tax -209 -32 0 0 0 0 0 -
NP 2,898 -2,983 -1,175 -1,707 -1,492 -2,419 120 733.88%
-
NP to SH 2,957 -2,331 -1,108 -1,284 -1,593 -2,263 75 1055.81%
-
Tax Rate 6.73% - - - - - 0.00% -
Total Cost -497 7,406 7,845 12,630 8,622 11,381 18,856 -
-
Net Worth 13,528 8,829 12,311 12,312 14,004 15,788 18,750 -19.54%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 13,528 8,829 12,311 12,312 14,004 15,788 18,750 -19.54%
NOSH 193,267 176,590 175,873 175,890 175,054 175,426 187,500 2.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 120.70% -67.44% -17.62% -15.63% -20.93% -26.99% 0.63% -
ROE 21.86% -26.40% -9.00% -10.43% -11.38% -14.33% 0.40% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.24 2.50 3.79 6.21 4.07 5.11 10.12 -75.29%
EPS 1.53 -1.32 -0.63 -0.73 -0.91 -1.29 0.04 1032.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.05 0.07 0.07 0.08 0.09 0.10 -21.14%
Adjusted Per Share Value based on latest NOSH - 175,890
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.07 0.12 0.18 0.30 0.20 0.25 0.53 -74.03%
EPS 0.08 -0.06 -0.03 -0.04 -0.04 -0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0024 0.0034 0.0034 0.0039 0.0044 0.0052 -20.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.11 0.09 0.09 0.08 0.06 0.06 0.07 -
P/RPS 8.85 3.59 2.37 1.29 1.47 1.17 0.69 447.08%
P/EPS 7.19 -6.82 -14.29 -10.96 -6.59 -4.65 175.00 -88.07%
EY 13.91 -14.67 -7.00 -9.13 -15.17 -21.50 0.57 739.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.80 1.29 1.14 0.75 0.67 0.70 71.25%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 29/11/11 26/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.12 0.09 0.08 0.11 0.06 0.06 0.06 -
P/RPS 9.66 3.59 2.11 1.77 1.47 1.17 0.59 543.69%
P/EPS 7.84 -6.82 -12.70 -15.07 -6.59 -4.65 150.00 -85.99%
EY 12.75 -14.67 -7.87 -6.64 -15.17 -21.50 0.67 611.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.80 1.14 1.57 0.75 0.67 0.60 100.88%

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