[KGROUP] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -25.82%
YoY- 25.85%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 23,908 15,446 8,869 12,891 13,792 14,390 12,984 50.17%
PBT -965 -1,852 -2,155 -6,718 -5,454 -7,268 -14,054 -83.20%
Tax -149 -149 -142 -167 -18 210 327 -
NP -1,114 -2,001 -2,297 -6,885 -5,472 -7,058 -13,727 -81.22%
-
NP to SH -1,114 -2,001 -2,297 -6,885 -5,472 -7,058 -13,727 -81.22%
-
Tax Rate - - - - - - - -
Total Cost 25,022 17,447 11,166 19,776 19,264 21,448 26,711 -4.25%
-
Net Worth 15,975 16,249 16,099 15,836 17,738 15,457 17,462 -5.75%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 15,975 16,249 16,099 15,836 17,738 15,457 17,462 -5.75%
NOSH 177,500 180,555 178,888 175,959 177,380 145,000 163,962 5.42%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -4.66% -12.95% -25.90% -53.41% -39.68% -49.05% -105.72% -
ROE -6.97% -12.31% -14.27% -43.48% -30.85% -45.66% -78.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.47 8.55 4.96 7.33 7.78 9.92 7.92 42.43%
EPS -0.63 -1.11 -1.28 -3.91 -3.08 -4.87 -8.37 -82.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.10 0.1066 0.1065 -10.60%
Adjusted Per Share Value based on latest NOSH - 175,959
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.66 0.43 0.25 0.36 0.38 0.40 0.36 49.73%
EPS -0.03 -0.06 -0.06 -0.19 -0.15 -0.20 -0.38 -81.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0045 0.0045 0.0044 0.0049 0.0043 0.0048 -5.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.12 0.16 0.17 0.14 0.12 0.14 0.17 -
P/RPS 0.89 1.87 3.43 1.91 1.54 1.41 2.15 -44.42%
P/EPS -19.12 -14.44 -13.24 -3.58 -3.89 -2.88 -2.03 345.38%
EY -5.23 -6.93 -7.55 -27.95 -25.71 -34.77 -49.25 -77.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.78 1.89 1.56 1.20 1.31 1.60 -11.58%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 30/05/07 27/02/07 29/11/06 28/08/06 30/05/06 -
Price 0.12 0.12 0.15 0.16 0.14 0.12 0.12 -
P/RPS 0.89 1.40 3.03 2.18 1.80 1.21 1.52 -29.98%
P/EPS -19.12 -10.83 -11.68 -4.09 -4.54 -2.47 -1.43 462.44%
EY -5.23 -9.24 -8.56 -24.46 -22.03 -40.56 -69.77 -82.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.33 1.67 1.78 1.40 1.13 1.13 11.46%

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