[KGROUP] QoQ TTM Result on 30-Sep-2004 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 58.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 13,124 14,505 11,889 11,472 8,136 5,484 4,239 112.56%
PBT -6,346 1,501 957 973 757 -326 180 -
Tax 84 -175 -143 -90 -201 -66 -75 -
NP -6,262 1,326 814 883 556 -392 105 -
-
NP to SH -6,262 1,326 814 883 556 -392 105 -
-
Tax Rate - 11.66% 14.94% 9.25% 26.55% - 41.67% -
Total Cost 19,386 13,179 11,075 10,589 7,580 5,876 4,134 180.42%
-
Net Worth 20,064 25,395 30,942 28,632 29,580 29,050 21,944 -5.80%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 20,064 25,395 30,942 28,632 29,580 29,050 21,944 -5.80%
NOSH 159,999 150,000 180,000 163,333 160,677 160,322 116,666 23.46%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -47.71% 9.14% 6.85% 7.70% 6.83% -7.15% 2.48% -
ROE -31.21% 5.22% 2.63% 3.08% 1.88% -1.35% 0.48% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.20 9.67 6.61 7.02 5.06 3.42 3.63 72.24%
EPS -3.91 0.88 0.45 0.54 0.35 -0.24 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1254 0.1693 0.1719 0.1753 0.1841 0.1812 0.1881 -23.70%
Adjusted Per Share Value based on latest NOSH - 163,333
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.36 0.40 0.33 0.32 0.23 0.15 0.12 108.14%
EPS -0.17 0.04 0.02 0.02 0.02 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.007 0.0086 0.0079 0.0082 0.008 0.0061 -5.54%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.10 0.17 0.23 0.27 0.28 0.38 0.00 -
P/RPS 1.22 1.76 3.48 3.84 5.53 11.11 0.00 -
P/EPS -2.56 19.23 50.86 49.94 80.92 -155.41 0.00 -
EY -39.14 5.20 1.97 2.00 1.24 -0.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.34 1.54 1.52 2.10 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 30/11/04 16/08/04 - - -
Price 0.10 0.10 0.21 0.28 0.28 0.00 0.00 -
P/RPS 1.22 1.03 3.18 3.99 5.53 0.00 0.00 -
P/EPS -2.56 11.31 46.44 51.79 80.92 0.00 0.00 -
EY -39.14 8.84 2.15 1.93 1.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.59 1.22 1.60 1.52 0.00 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