[KGROUP] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -36.11%
YoY- 107.42%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
Revenue 47,750 78,522 36,652 33,280 15,602 11,048 11,472 25.60%
PBT -2,180 1,797 371 562 -7,047 -9,121 937 -
Tax -6 -263 12 -27 -167 201 -89 -35.02%
NP -2,186 1,534 383 535 -7,214 -8,920 848 -
-
NP to SH -2,137 1,484 452 535 -7,214 -8,920 848 -
-
Tax Rate - 14.64% -3.23% 4.80% - - 9.50% -
Total Cost 49,936 76,988 36,269 32,745 22,816 19,968 10,624 28.07%
-
Net Worth 15,854 17,666 15,912 16,049 15,348 17,200 26,608 -7.94%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
Net Worth 15,854 17,666 15,912 16,049 15,348 17,200 26,608 -7.94%
NOSH 176,161 176,666 176,800 178,333 170,543 159,856 151,785 2.40%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
NP Margin -4.58% 1.95% 1.04% 1.61% -46.24% -80.74% 7.39% -
ROE -13.48% 8.40% 2.84% 3.33% -47.00% -51.86% 3.19% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
RPS 27.11 44.45 20.73 18.66 9.15 6.91 7.56 22.65%
EPS -1.21 0.84 0.26 0.30 -4.23 -5.58 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.09 0.09 0.09 0.1076 0.1753 -10.11%
Adjusted Per Share Value based on latest NOSH - 185,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
RPS 1.32 2.18 1.02 0.92 0.43 0.31 0.32 25.42%
EPS -0.06 0.04 0.01 0.01 -0.20 -0.25 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0049 0.0044 0.0044 0.0043 0.0048 0.0074 -7.97%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/09/05 30/09/04 -
Price 0.06 0.07 0.07 0.16 0.14 0.10 0.27 -
P/RPS 0.22 0.16 0.34 0.86 1.53 1.45 3.57 -35.95%
P/EPS -4.95 8.33 27.38 53.33 -3.31 -1.79 48.33 -
EY -20.22 12.00 3.65 1.88 -30.21 -55.80 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.78 1.78 1.56 0.93 1.54 -12.45%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
Date 28/02/11 25/02/10 26/02/09 29/02/08 27/02/07 30/11/05 30/11/04 -
Price 0.06 0.07 0.05 0.13 0.16 0.08 0.28 -
P/RPS 0.22 0.16 0.24 0.70 1.75 1.16 3.70 -36.31%
P/EPS -4.95 8.33 19.56 43.33 -3.78 -1.43 50.12 -
EY -20.22 12.00 5.11 2.31 -26.44 -69.75 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.56 1.44 1.78 0.74 1.60 -12.99%

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