[KGROUP] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -44.44%
YoY- 115.24%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 44,605 36,652 33,910 37,294 36,594 33,280 23,908 51.49%
PBT 868 360 -379 338 582 562 -965 -
Tax 18 12 -33 -33 -33 -27 -149 -
NP 886 372 -412 305 549 535 -1,114 -
-
NP to SH 776 492 -361 305 549 535 -1,114 -
-
Tax Rate -2.07% -3.33% - 9.76% 5.67% 4.80% - -
Total Cost 43,719 36,280 34,322 36,989 36,045 32,745 25,022 45.01%
-
Net Worth 17,653 15,906 15,719 14,580 15,750 16,740 15,975 6.87%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 17,653 15,906 15,719 14,580 15,750 16,740 15,975 6.87%
NOSH 176,538 176,744 174,666 161,999 174,999 185,999 177,500 -0.36%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.99% 1.01% -1.21% 0.82% 1.50% 1.61% -4.66% -
ROE 4.40% 3.09% -2.30% 2.09% 3.49% 3.20% -6.97% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 25.27 20.74 19.41 23.02 20.91 17.89 13.47 52.05%
EPS 0.44 0.28 -0.21 0.19 0.31 0.29 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.09 0.09 0.09 0.09 7.26%
Adjusted Per Share Value based on latest NOSH - 161,999
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.24 1.02 0.94 1.03 1.01 0.92 0.66 52.20%
EPS 0.02 0.01 -0.01 0.01 0.02 0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0044 0.0044 0.004 0.0044 0.0046 0.0044 7.43%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.08 0.07 0.06 0.09 0.12 0.16 0.12 -
P/RPS 0.32 0.34 0.31 0.39 0.57 0.89 0.89 -49.40%
P/EPS 18.20 25.15 -29.03 47.80 38.25 55.63 -19.12 -
EY 5.49 3.98 -3.44 2.09 2.61 1.80 -5.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.67 1.00 1.33 1.78 1.33 -28.72%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 27/11/08 27/08/08 28/05/08 29/02/08 27/11/07 -
Price 0.10 0.05 0.07 0.08 0.10 0.13 0.12 -
P/RPS 0.40 0.24 0.36 0.35 0.48 0.73 0.89 -41.29%
P/EPS 22.75 17.96 -33.87 42.49 31.88 45.20 -19.12 -
EY 4.40 5.57 -2.95 2.35 3.14 2.21 -5.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.56 0.78 0.89 1.11 1.44 1.33 -17.29%

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