[KGROUP] YoY Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -69.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Revenue 14,880 20,906 18,624 16,956 -3.93%
PBT 644 -9,462 656 720 -3.37%
Tax 0 -50 -512 -300 -
NP 644 -9,512 144 420 14.05%
-
NP to SH 644 -9,512 144 420 14.05%
-
Tax Rate 0.00% - 78.05% 41.67% -
Total Cost 14,236 30,418 18,480 16,536 -4.50%
-
Net Worth 16,099 17,287 30,942 21,944 -9.09%
Dividend
31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Net Worth 16,099 17,287 30,942 21,944 -9.09%
NOSH 178,888 162,320 180,000 116,666 14.05%
Ratio Analysis
31/03/07 31/03/06 31/12/04 31/12/03 CAGR
NP Margin 4.33% -45.50% 0.77% 2.48% -
ROE 4.00% -55.02% 0.47% 1.91% -
Per Share
31/03/07 31/03/06 31/12/04 31/12/03 CAGR
RPS 8.32 12.88 10.35 14.53 -15.76%
EPS 0.36 -5.86 0.08 0.36 0.00%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.1065 0.1719 0.1881 -20.29%
Adjusted Per Share Value based on latest NOSH - 116,666
31/03/07 31/03/06 31/12/04 31/12/03 CAGR
RPS 0.40 0.57 0.51 0.46 -4.21%
EPS 0.02 -0.26 0.00 0.01 23.77%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0047 0.0084 0.006 -9.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Date 30/03/07 31/03/06 31/12/04 - -
Price 0.17 0.17 0.23 0.00 -
P/RPS 2.04 1.32 2.22 0.00 -
P/EPS 47.22 -2.90 287.50 0.00 -
EY 2.12 -34.47 0.35 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.60 1.34 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Date 30/05/07 30/05/06 25/02/05 27/02/04 -
Price 0.15 0.12 0.21 0.51 -
P/RPS 1.80 0.93 2.03 3.51 -18.57%
P/EPS 41.67 -2.05 262.50 141.67 -31.38%
EY 2.40 -48.83 0.38 0.71 45.47%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.13 1.22 2.71 -13.84%

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