[KGROUP] YoY Annualized Quarter Result on 30-Sep-2003 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 15,602 11,048 11,472 13,918 3.57%
PBT -7,047 -9,121 937 1,449 -
Tax -167 201 -89 -69 31.20%
NP -7,214 -8,920 848 1,380 -
-
NP to SH -7,214 -8,920 848 1,380 -
-
Tax Rate - - 9.50% 4.76% -
Total Cost 22,816 19,968 10,624 12,538 20.19%
-
Net Worth 15,348 17,200 26,608 3,530 57.07%
Dividend
31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 15,348 17,200 26,608 3,530 57.07%
NOSH 170,543 159,856 151,785 29,424 71.57%
Ratio Analysis
31/12/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -46.24% -80.74% 7.39% 9.92% -
ROE -47.00% -51.86% 3.19% 39.08% -
Per Share
31/12/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 9.15 6.91 7.56 47.30 -39.63%
EPS -4.23 -5.58 0.56 4.69 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.1076 0.1753 0.12 -8.45%
Adjusted Per Share Value based on latest NOSH - 61,013
31/12/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 0.42 0.30 0.31 0.38 3.12%
EPS -0.20 -0.24 0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0042 0.0047 0.0072 0.001 55.41%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/12/06 30/09/05 30/09/04 - -
Price 0.14 0.10 0.27 0.00 -
P/RPS 1.53 1.45 3.57 0.00 -
P/EPS -3.31 -1.79 48.33 0.00 -
EY -30.21 -55.80 2.07 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.93 1.54 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Date 27/02/07 30/11/05 30/11/04 29/12/03 -
Price 0.16 0.08 0.28 0.00 -
P/RPS 1.75 1.16 3.70 0.00 -
P/EPS -3.78 -1.43 50.12 0.00 -
EY -26.44 -69.75 2.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.74 1.60 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