[KGROUP] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 22.47%
YoY- 38.65%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 15,446 8,869 12,891 13,792 14,390 12,984 9,103 42.39%
PBT -1,852 -2,155 -6,718 -5,454 -7,268 -14,054 -9,614 -66.74%
Tax -149 -142 -167 -18 210 327 329 -
NP -2,001 -2,297 -6,885 -5,472 -7,058 -13,727 -9,285 -64.15%
-
NP to SH -2,001 -2,297 -6,885 -5,472 -7,058 -13,727 -9,285 -64.15%
-
Tax Rate - - - - - - - -
Total Cost 17,447 11,166 19,776 19,264 21,448 26,711 18,388 -3.45%
-
Net Worth 16,249 16,099 15,836 17,738 15,457 17,462 21,087 -15.98%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 16,249 16,099 15,836 17,738 15,457 17,462 21,087 -15.98%
NOSH 180,555 178,888 175,959 177,380 145,000 163,962 156,666 9.95%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -12.95% -25.90% -53.41% -39.68% -49.05% -105.72% -102.00% -
ROE -12.31% -14.27% -43.48% -30.85% -45.66% -78.61% -44.03% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.55 4.96 7.33 7.78 9.92 7.92 5.81 29.46%
EPS -1.11 -1.28 -3.91 -3.08 -4.87 -8.37 -5.93 -67.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.1066 0.1065 0.1346 -23.59%
Adjusted Per Share Value based on latest NOSH - 177,380
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.43 0.25 0.36 0.38 0.40 0.36 0.25 43.69%
EPS -0.06 -0.06 -0.19 -0.15 -0.20 -0.38 -0.26 -62.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0045 0.0045 0.0044 0.0049 0.0043 0.0048 0.0058 -15.60%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.16 0.17 0.14 0.12 0.14 0.17 0.08 -
P/RPS 1.87 3.43 1.91 1.54 1.41 2.15 1.38 22.52%
P/EPS -14.44 -13.24 -3.58 -3.89 -2.88 -2.03 -1.35 387.57%
EY -6.93 -7.55 -27.95 -25.71 -34.77 -49.25 -74.08 -79.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.89 1.56 1.20 1.31 1.60 0.59 109.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 27/02/07 29/11/06 28/08/06 30/05/06 27/02/06 -
Price 0.12 0.15 0.16 0.14 0.12 0.12 0.10 -
P/RPS 1.40 3.03 2.18 1.80 1.21 1.52 1.72 -12.85%
P/EPS -10.83 -11.68 -4.09 -4.54 -2.47 -1.43 -1.69 246.18%
EY -9.24 -8.56 -24.46 -22.03 -40.56 -69.77 -59.27 -71.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.67 1.78 1.40 1.13 1.13 0.74 47.98%

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