[KGROUP] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 236.29%
YoY- -8.04%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 58,311 51,832 44,605 36,652 33,910 37,294 36,594 36.38%
PBT 3,026 1,370 868 360 -379 338 582 199.82%
Tax 18 18 18 12 -33 -33 -33 -
NP 3,044 1,388 886 372 -412 305 549 212.94%
-
NP to SH 2,194 1,227 776 492 -361 305 549 151.61%
-
Tax Rate -0.59% -1.31% -2.07% -3.33% - 9.76% 5.67% -
Total Cost 55,267 50,444 43,719 36,280 34,322 36,989 36,045 32.93%
-
Net Worth 159,479 17,733 17,653 15,906 15,719 14,580 15,750 367.38%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 159,479 17,733 17,653 15,906 15,719 14,580 15,750 367.38%
NOSH 177,200 177,333 176,538 176,744 174,666 161,999 174,999 0.83%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.22% 2.68% 1.99% 1.01% -1.21% 0.82% 1.50% -
ROE 1.38% 6.92% 4.40% 3.09% -2.30% 2.09% 3.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.91 29.23 25.27 20.74 19.41 23.02 20.91 35.26%
EPS 1.24 0.69 0.44 0.28 -0.21 0.19 0.31 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.10 0.10 0.09 0.09 0.09 0.09 363.50%
Adjusted Per Share Value based on latest NOSH - 176,744
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.59 1.41 1.21 1.00 0.92 1.01 0.99 37.10%
EPS 0.06 0.03 0.02 0.01 -0.01 0.01 0.01 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0048 0.0048 0.0043 0.0043 0.004 0.0043 366.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.08 0.08 0.08 0.07 0.06 0.09 0.12 -
P/RPS 0.24 0.27 0.32 0.34 0.31 0.39 0.57 -43.79%
P/EPS 6.46 11.56 18.20 25.15 -29.03 47.80 38.25 -69.41%
EY 15.48 8.65 5.49 3.98 -3.44 2.09 2.61 227.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.80 0.80 0.78 0.67 1.00 1.33 -83.36%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 27/08/09 27/05/09 26/02/09 27/11/08 27/08/08 28/05/08 -
Price 0.08 0.08 0.10 0.05 0.07 0.08 0.10 -
P/RPS 0.24 0.27 0.40 0.24 0.36 0.35 0.48 -36.97%
P/EPS 6.46 11.56 22.75 17.96 -33.87 42.49 31.88 -65.46%
EY 15.48 8.65 4.40 5.57 -2.95 2.35 3.14 189.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.80 1.00 0.56 0.78 0.89 1.11 -81.23%

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