[KGROUP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 57.72%
YoY- 41.35%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 78,522 58,311 51,832 44,605 36,652 33,910 37,294 64.05%
PBT 1,797 3,026 1,370 868 360 -379 338 203.69%
Tax -263 18 18 18 12 -33 -33 297.48%
NP 1,534 3,044 1,388 886 372 -412 305 192.68%
-
NP to SH 1,484 2,194 1,227 776 492 -361 305 186.31%
-
Tax Rate 14.64% -0.59% -1.31% -2.07% -3.33% - 9.76% -
Total Cost 76,988 55,267 50,444 43,719 36,280 34,322 36,989 62.79%
-
Net Worth 16,666 159,479 17,733 17,653 15,906 15,719 14,580 9.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 16,666 159,479 17,733 17,653 15,906 15,719 14,580 9.29%
NOSH 166,666 177,200 177,333 176,538 176,744 174,666 161,999 1.90%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.95% 5.22% 2.68% 1.99% 1.01% -1.21% 0.82% -
ROE 8.90% 1.38% 6.92% 4.40% 3.09% -2.30% 2.09% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.11 32.91 29.23 25.27 20.74 19.41 23.02 60.98%
EPS 0.89 1.24 0.69 0.44 0.28 -0.21 0.19 179.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.90 0.10 0.10 0.09 0.09 0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 176,538
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.18 1.62 1.44 1.24 1.02 0.94 1.03 64.62%
EPS 0.04 0.06 0.03 0.02 0.01 -0.01 0.01 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0046 0.0442 0.0049 0.0049 0.0044 0.0044 0.004 9.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.08 0.08 0.08 0.07 0.06 0.09 -
P/RPS 0.15 0.24 0.27 0.32 0.34 0.31 0.39 -47.02%
P/EPS 7.86 6.46 11.56 18.20 25.15 -29.03 47.80 -69.88%
EY 12.72 15.48 8.65 5.49 3.98 -3.44 2.09 232.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.09 0.80 0.80 0.78 0.67 1.00 -21.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 27/11/08 27/08/08 -
Price 0.07 0.08 0.08 0.10 0.05 0.07 0.08 -
P/RPS 0.15 0.24 0.27 0.40 0.24 0.36 0.35 -43.06%
P/EPS 7.86 6.46 11.56 22.75 17.96 -33.87 42.49 -67.43%
EY 12.72 15.48 8.65 4.40 5.57 -2.95 2.35 207.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.09 0.80 1.00 0.56 0.78 0.89 -14.75%

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