[KGROUP] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -39.61%
YoY- 162.29%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 34,135 12,219 17,181 14,987 13,924 5,740 9,954 126.89%
PBT -556 1,081 583 689 673 -575 81 -
Tax -263 0 0 0 18 0 0 -
NP -819 1,081 583 689 691 -575 81 -
-
NP to SH 50 443 532 459 760 -524 81 -27.43%
-
Tax Rate - 0.00% 0.00% 0.00% -2.67% - 0.00% -
Total Cost 34,954 11,138 16,598 14,298 13,233 6,315 9,873 131.75%
-
Net Worth 16,666 159,479 17,733 17,653 15,906 15,719 14,580 9.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 16,666 159,479 17,733 17,653 15,906 15,719 14,580 9.29%
NOSH 166,666 177,200 177,333 176,538 176,744 174,666 161,999 1.90%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -2.40% 8.85% 3.39% 4.60% 4.96% -10.02% 0.81% -
ROE 0.30% 0.28% 3.00% 2.60% 4.78% -3.33% 0.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.48 6.90 9.69 8.49 7.88 3.29 6.14 122.75%
EPS 0.03 0.25 0.30 0.26 0.43 -0.30 0.05 -28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.90 0.10 0.10 0.09 0.09 0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 176,538
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.95 0.34 0.48 0.42 0.39 0.16 0.28 125.29%
EPS 0.00 0.01 0.01 0.01 0.02 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0046 0.0442 0.0049 0.0049 0.0044 0.0044 0.004 9.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.08 0.08 0.08 0.07 0.06 0.09 -
P/RPS 0.34 1.16 0.83 0.94 0.89 1.83 1.46 -62.04%
P/EPS 233.33 32.00 26.67 30.77 16.28 -20.00 180.00 18.83%
EY 0.43 3.13 3.75 3.25 6.14 -5.00 0.56 -16.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.09 0.80 0.80 0.78 0.67 1.00 -21.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 27/11/08 27/08/08 -
Price 0.07 0.08 0.08 0.10 0.05 0.07 0.08 -
P/RPS 0.34 1.16 0.83 1.18 0.63 2.13 1.30 -59.00%
P/EPS 233.33 32.00 26.67 38.46 11.63 -23.33 160.00 28.50%
EY 0.43 3.13 3.75 2.60 8.60 -4.29 0.63 -22.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.09 0.80 1.00 0.56 0.78 0.89 -14.75%

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