[KGROUP] QoQ TTM Result on 31-Dec-2003 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 11,472 8,136 5,484 4,239 0 -
PBT 973 757 -326 180 0 -
Tax -90 -201 -66 -75 0 -
NP 883 556 -392 105 0 -
-
NP to SH 883 556 -392 105 0 -
-
Tax Rate 9.25% 26.55% - 41.67% - -
Total Cost 10,589 7,580 5,876 4,134 0 -
-
Net Worth 28,632 29,580 29,050 21,944 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 28,632 29,580 29,050 21,944 0 -
NOSH 163,333 160,677 160,322 116,666 61,013 166.98%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.70% 6.83% -7.15% 2.48% 0.00% -
ROE 3.08% 1.88% -1.35% 0.48% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.02 5.06 3.42 3.63 0.00 -
EPS 0.54 0.35 -0.24 0.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1753 0.1841 0.1812 0.1881 0.00 -
Adjusted Per Share Value based on latest NOSH - 116,666
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.32 0.23 0.15 0.12 0.00 -
EPS 0.02 0.02 -0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.0082 0.008 0.0061 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/09/04 30/06/04 31/03/04 - - -
Price 0.27 0.28 0.38 0.00 0.00 -
P/RPS 3.84 5.53 11.11 0.00 0.00 -
P/EPS 49.94 80.92 -155.41 0.00 0.00 -
EY 2.00 1.24 -0.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.52 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/11/04 16/08/04 - - - -
Price 0.28 0.28 0.00 0.00 0.00 -
P/RPS 3.99 5.53 0.00 0.00 0.00 -
P/EPS 51.79 80.92 0.00 0.00 0.00 -
EY 1.93 1.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.52 0.00 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