[KGROUP] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.76%
YoY- 38.65%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Revenue 44,387 22,728 22,098 13,792 9,788 8,136 38.10%
PBT 2,353 -318 628 -5,454 -6,562 757 24.08%
Tax 0 0 0 -18 -27 -201 -
NP 2,353 -318 628 -5,472 -6,589 556 31.59%
-
NP to SH 1,434 -267 628 -5,472 -6,589 556 19.75%
-
Tax Rate 0.00% - 0.00% - - 26.55% -
Total Cost 42,034 23,046 21,470 19,264 16,377 7,580 38.53%
-
Net Worth 159,333 16,019 15,699 16,888 20,054 26,936 40.25%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Net Worth 159,333 16,019 15,699 16,888 20,054 26,936 40.25%
NOSH 177,037 177,999 174,444 168,888 159,927 146,315 3.69%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
NP Margin 5.30% -1.40% 2.84% -39.68% -67.32% 6.83% -
ROE 0.90% -1.67% 4.00% -32.40% -32.85% 2.06% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
RPS 25.07 12.77 12.67 8.17 6.12 5.56 33.19%
EPS 0.81 -0.15 0.36 -3.24 -4.12 0.38 15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.09 0.09 0.10 0.1254 0.1841 35.25%
Adjusted Per Share Value based on latest NOSH - 177,380
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
RPS 1.23 0.63 0.61 0.38 0.27 0.23 37.58%
EPS 0.04 -0.01 0.02 -0.15 -0.18 0.02 14.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0441 0.0044 0.0043 0.0047 0.0056 0.0075 40.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/06/04 -
Price 0.08 0.06 0.12 0.12 0.10 0.28 -
P/RPS 0.32 0.47 0.95 0.00 1.63 5.04 -40.82%
P/EPS 9.88 -40.00 33.33 0.00 -2.43 73.68 -31.77%
EY 10.13 -2.50 3.00 0.00 -41.20 1.36 46.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.67 1.33 0.00 0.80 1.52 -41.60%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Date 23/11/09 27/11/08 27/11/07 29/11/06 30/08/05 16/08/04 -
Price 0.08 0.07 0.12 0.14 0.10 0.28 -
P/RPS 0.32 0.55 0.95 0.00 1.63 5.04 -40.82%
P/EPS 9.88 -46.67 33.33 0.00 -2.43 73.68 -31.77%
EY 10.13 -2.14 3.00 0.00 -41.20 1.36 46.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.78 1.33 0.00 0.80 1.52 -41.60%

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