[KGROUP] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.29%
YoY- 33.08%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Revenue 59,182 30,304 29,464 15,045 13,050 10,848 38.10%
PBT 3,137 -424 837 -5,949 -8,749 1,009 24.09%
Tax 0 0 0 -19 -36 -268 -
NP 3,137 -424 837 -5,969 -8,785 741 31.60%
-
NP to SH 1,912 -356 837 -5,969 -8,785 741 19.76%
-
Tax Rate 0.00% - 0.00% - - 26.56% -
Total Cost 56,045 30,728 28,626 21,015 21,835 10,106 38.54%
-
Net Worth 159,333 16,020 15,699 16,888 20,054 26,936 40.25%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Net Worth 159,333 16,020 15,699 16,888 20,054 26,936 40.25%
NOSH 177,037 177,999 174,444 168,888 159,927 146,315 3.69%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
NP Margin 5.30% -1.40% 2.84% -39.68% -67.32% 6.83% -
ROE 1.20% -2.22% 5.33% -35.35% -43.81% 2.75% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
RPS 33.43 17.02 16.89 8.91 8.16 7.41 33.20%
EPS 1.08 -0.20 0.48 -3.53 -5.49 0.51 15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.09 0.09 0.10 0.1254 0.1841 35.25%
Adjusted Per Share Value based on latest NOSH - 177,380
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
RPS 1.64 0.84 0.82 0.42 0.36 0.30 38.16%
EPS 0.05 -0.01 0.02 -0.17 -0.24 0.02 19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0441 0.0044 0.0043 0.0047 0.0056 0.0075 40.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/06/04 -
Price 0.08 0.06 0.12 0.12 0.10 0.28 -
P/RPS 0.24 0.35 0.71 0.00 1.23 3.78 -40.82%
P/EPS 7.41 -30.00 25.00 0.00 -1.82 55.26 -31.77%
EY 13.50 -3.33 4.00 0.00 -54.93 1.81 46.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.67 1.33 0.00 0.80 1.52 -41.60%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Date 23/11/09 27/11/08 27/11/07 29/11/06 30/08/05 16/08/04 -
Price 0.08 0.07 0.12 0.14 0.10 0.28 -
P/RPS 0.24 0.41 0.71 0.00 1.23 3.78 -40.82%
P/EPS 7.41 -35.00 25.00 0.00 -1.82 55.26 -31.77%
EY 13.50 -2.86 4.00 0.00 -54.93 1.81 46.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.78 1.33 0.00 0.80 1.52 -41.60%

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