[KGROUP] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 108.93%
YoY- 106.77%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Revenue 33,648 59,948 28,136 14,880 20,906 18,624 16,956 11.58%
PBT 908 2,756 724 644 -9,462 656 720 3.78%
Tax 0 0 -24 0 -50 -512 -300 -
NP 908 2,756 700 644 -9,512 144 420 13.12%
-
NP to SH 1,048 1,836 700 644 -9,512 144 420 15.74%
-
Tax Rate 0.00% 0.00% 3.31% 0.00% - 78.05% 41.67% -
Total Cost 32,740 57,192 27,436 14,236 30,418 18,480 16,536 11.54%
-
Net Worth 20,153 17,653 15,750 16,099 17,287 30,942 21,944 -1.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Net Worth 20,153 17,653 15,750 16,099 17,287 30,942 21,944 -1.35%
NOSH 201,538 176,538 174,999 178,888 162,320 180,000 116,666 9.13%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
NP Margin 2.70% 4.60% 2.49% 4.33% -45.50% 0.77% 2.48% -
ROE 5.20% 10.40% 4.44% 4.00% -55.02% 0.47% 1.91% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
RPS 16.70 33.96 16.08 8.32 12.88 10.35 14.53 2.25%
EPS 0.52 1.04 0.40 0.36 -5.86 0.08 0.36 6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.1065 0.1719 0.1881 -9.61%
Adjusted Per Share Value based on latest NOSH - 178,888
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
RPS 0.93 1.66 0.78 0.41 0.58 0.52 0.47 11.53%
EPS 0.03 0.05 0.02 0.02 -0.26 0.00 0.01 19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0049 0.0044 0.0045 0.0048 0.0086 0.0061 -1.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/12/04 - -
Price 0.06 0.08 0.12 0.17 0.17 0.23 0.00 -
P/RPS 0.36 0.24 0.75 2.04 1.32 2.22 0.00 -
P/EPS 11.54 7.69 30.00 47.22 -2.90 287.50 0.00 -
EY 8.67 13.00 3.33 2.12 -34.47 0.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 1.33 1.89 1.60 1.34 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Date 25/05/10 27/05/09 28/05/08 30/05/07 30/05/06 25/02/05 27/02/04 -
Price 0.06 0.10 0.10 0.15 0.12 0.21 0.51 -
P/RPS 0.36 0.29 0.62 1.80 0.93 2.03 3.51 -30.52%
P/EPS 11.54 9.62 25.00 41.67 -2.05 262.50 141.67 -33.04%
EY 8.67 10.40 4.00 2.40 -48.83 0.38 0.71 49.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.00 1.11 1.67 1.13 1.22 2.71 -21.42%

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