[KGROUP] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12.89%
YoY- 71.65%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 36,594 33,280 23,908 15,446 8,869 12,891 13,792 91.54%
PBT 582 562 -965 -1,852 -2,155 -6,718 -5,454 -
Tax -33 -27 -149 -149 -142 -167 -18 49.73%
NP 549 535 -1,114 -2,001 -2,297 -6,885 -5,472 -
-
NP to SH 549 535 -1,114 -2,001 -2,297 -6,885 -5,472 -
-
Tax Rate 5.67% 4.80% - - - - - -
Total Cost 36,045 32,745 25,022 17,447 11,166 19,776 19,264 51.78%
-
Net Worth 15,750 16,740 15,975 16,249 16,099 15,836 17,738 -7.61%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 15,750 16,740 15,975 16,249 16,099 15,836 17,738 -7.61%
NOSH 174,999 185,999 177,500 180,555 178,888 175,959 177,380 -0.89%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.50% 1.61% -4.66% -12.95% -25.90% -53.41% -39.68% -
ROE 3.49% 3.20% -6.97% -12.31% -14.27% -43.48% -30.85% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.91 17.89 13.47 8.55 4.96 7.33 7.78 93.19%
EPS 0.31 0.29 -0.63 -1.11 -1.28 -3.91 -3.08 -
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 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 180,555
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.01 0.92 0.66 0.43 0.25 0.36 0.38 91.76%
EPS 0.02 0.01 -0.03 -0.06 -0.06 -0.19 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0046 0.0044 0.0045 0.0045 0.0044 0.0049 -6.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.12 0.16 0.12 0.16 0.17 0.14 0.12 -
P/RPS 0.57 0.89 0.89 1.87 3.43 1.91 1.54 -48.41%
P/EPS 38.25 55.63 -19.12 -14.44 -13.24 -3.58 -3.89 -
EY 2.61 1.80 -5.23 -6.93 -7.55 -27.95 -25.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.78 1.33 1.78 1.89 1.56 1.20 7.09%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 27/11/07 29/08/07 30/05/07 27/02/07 29/11/06 -
Price 0.10 0.13 0.12 0.12 0.15 0.16 0.14 -
P/RPS 0.48 0.73 0.89 1.40 3.03 2.18 1.80 -58.53%
P/EPS 31.88 45.20 -19.12 -10.83 -11.68 -4.09 -4.54 -
EY 3.14 2.21 -5.23 -9.24 -8.56 -24.46 -22.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.44 1.33 1.33 1.67 1.78 1.40 -14.32%

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