[KGROUP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 70.23%
YoY- -54.99%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 4,810 4,599 18,053 13,422 32,168 16,988 12,974 -15.22%
PBT -1,913 1,736 -3,199 240 1,272 262 486 -
Tax 0 -209 0 0 0 0 0 -
NP -1,913 1,527 -3,199 240 1,272 262 486 -
-
NP to SH -1,906 1,594 -2,877 446 991 256 486 -
-
Tax Rate - 12.04% - 0.00% 0.00% 0.00% 0.00% -
Total Cost 6,723 3,072 21,252 13,182 30,896 16,726 12,488 -9.79%
-
Net Worth 7,779 11,663 12,355 17,840 17,696 15,359 15,621 -10.96%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 7,779 11,663 12,355 17,840 17,696 15,359 15,621 -10.96%
NOSH 194,489 194,390 176,503 178,400 176,964 170,666 173,571 1.91%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -39.77% 33.20% -17.72% 1.79% 3.95% 1.54% 3.75% -
ROE -24.50% 13.67% -23.29% 2.50% 5.60% 1.67% 3.11% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.47 2.37 10.23 7.52 18.18 9.95 7.47 -16.82%
EPS -0.98 0.82 -1.63 0.25 0.56 0.15 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.06 0.07 0.10 0.10 0.09 0.09 -12.63%
Adjusted Per Share Value based on latest NOSH - 183,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.13 0.13 0.50 0.37 0.89 0.47 0.36 -15.60%
EPS -0.05 0.04 -0.08 0.01 0.03 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0022 0.0032 0.0034 0.0049 0.0049 0.0043 0.0043 -10.55%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.09 0.12 0.08 0.06 0.08 0.09 0.16 -
P/RPS 3.64 5.07 0.78 0.80 0.44 0.90 2.14 9.24%
P/EPS -9.18 14.63 -4.91 24.00 14.29 60.00 57.14 -
EY -10.89 6.83 -20.38 4.17 7.00 1.67 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.00 1.14 0.60 0.80 1.00 1.78 3.97%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 26/08/11 25/08/10 27/08/09 27/08/08 29/08/07 -
Price 0.075 0.12 0.11 0.06 0.08 0.08 0.12 -
P/RPS 3.03 5.07 1.08 0.80 0.44 0.80 1.61 11.10%
P/EPS -7.65 14.63 -6.75 24.00 14.29 53.33 42.86 -
EY -13.07 6.83 -14.82 4.17 7.00 1.88 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.00 1.57 0.60 0.80 0.89 1.33 5.93%

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