[KGROUP] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 306.19%
YoY- 162.29%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 9,604 28,520 33,648 59,948 28,136 14,880 20,906 -12.14%
PBT 12,428 -5,968 908 2,756 724 644 -9,462 -
Tax -836 0 0 0 -24 0 -50 59.84%
NP 11,592 -5,968 908 2,756 700 644 -9,512 -
-
NP to SH 11,828 -6,372 1,048 1,836 700 644 -9,512 -
-
Tax Rate 6.73% - 0.00% 0.00% 3.31% 0.00% - -
Total Cost -1,988 34,488 32,740 57,192 27,436 14,236 30,418 -
-
Net Worth 13,528 14,004 20,153 17,653 15,750 16,099 17,287 -4.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 13,528 14,004 20,153 17,653 15,750 16,099 17,287 -4.00%
NOSH 193,267 175,054 201,538 176,538 174,999 178,888 162,320 2.94%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 120.70% -20.93% 2.70% 4.60% 2.49% 4.33% -45.50% -
ROE 87.43% -45.50% 5.20% 10.40% 4.44% 4.00% -55.02% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.97 16.29 16.70 33.96 16.08 8.32 12.88 -14.66%
EPS 6.12 -3.64 0.52 1.04 0.40 0.36 -5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.10 0.10 0.09 0.09 0.1065 -6.74%
Adjusted Per Share Value based on latest NOSH - 176,538
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.26 0.78 0.91 1.63 0.76 0.40 0.57 -12.25%
EPS 0.32 -0.17 0.03 0.05 0.02 0.02 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0038 0.0055 0.0048 0.0043 0.0044 0.0047 -3.90%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.11 0.06 0.06 0.08 0.12 0.17 0.17 -
P/RPS 2.21 0.37 0.36 0.24 0.75 2.04 1.32 8.96%
P/EPS 1.80 -1.65 11.54 7.69 30.00 47.22 -2.90 -
EY 55.64 -60.67 8.67 13.00 3.33 2.12 -34.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.75 0.60 0.80 1.33 1.89 1.60 -0.31%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 25/05/10 27/05/09 28/05/08 30/05/07 30/05/06 -
Price 0.12 0.06 0.06 0.10 0.10 0.15 0.12 -
P/RPS 2.41 0.37 0.36 0.29 0.62 1.80 0.93 17.18%
P/EPS 1.96 -1.65 11.54 9.62 25.00 41.67 -2.05 -
EY 51.00 -60.67 8.67 10.40 4.00 2.40 -48.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.75 0.60 1.00 1.11 1.67 1.13 7.14%

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