[KGROUP] YoY Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 241.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Revenue 22,098 13,792 9,788 8,136 35.96%
PBT 628 -5,454 -6,562 757 -5.58%
Tax 0 -18 -27 -201 -
NP 628 -5,472 -6,589 556 3.81%
-
NP to SH 628 -5,472 -6,589 556 3.81%
-
Tax Rate 0.00% - - 26.55% -
Total Cost 21,470 19,264 16,377 7,580 37.73%
-
Net Worth 15,699 16,888 20,054 26,936 -15.29%
Dividend
30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Net Worth 15,699 16,888 20,054 26,936 -15.29%
NOSH 174,444 168,888 159,927 146,315 5.55%
Ratio Analysis
30/09/07 30/09/06 30/06/05 30/06/04 CAGR
NP Margin 2.84% -39.68% -67.32% 6.83% -
ROE 4.00% -32.40% -32.85% 2.06% -
Per Share
30/09/07 30/09/06 30/06/05 30/06/04 CAGR
RPS 12.67 8.17 6.12 5.56 28.82%
EPS 0.36 -3.24 -4.12 0.38 -1.64%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.1254 0.1841 -19.75%
Adjusted Per Share Value based on latest NOSH - 160,677
30/09/07 30/09/06 30/06/05 30/06/04 CAGR
RPS 0.60 0.37 0.27 0.22 36.13%
EPS 0.02 -0.15 -0.18 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0043 0.0046 0.0055 0.0073 -15.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Date 28/09/07 29/09/06 30/06/05 30/06/04 -
Price 0.12 0.12 0.10 0.28 -
P/RPS 0.95 0.00 1.63 5.04 -40.13%
P/EPS 33.33 0.00 -2.43 73.68 -21.64%
EY 3.00 0.00 -41.20 1.36 27.54%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.80 1.52 -4.02%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Date 27/11/07 29/11/06 30/08/05 16/08/04 -
Price 0.12 0.14 0.10 0.28 -
P/RPS 0.95 0.00 1.63 5.04 -40.13%
P/EPS 33.33 0.00 -2.43 73.68 -21.64%
EY 3.00 0.00 -41.20 1.36 27.54%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.80 1.52 -4.02%

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