[KGROUP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 44.7%
YoY- 637.08%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,813 24,723 32,398 44,387 22,728 22,098 13,792 -11.08%
PBT 426 -4,374 360 2,353 -318 628 -5,454 -
Tax -209 0 0 0 0 0 -18 50.42%
NP 217 -4,374 360 2,353 -318 628 -5,472 -
-
NP to SH 345 -3,985 521 1,434 -267 628 -5,472 -
-
Tax Rate 49.06% - 0.00% 0.00% - 0.00% - -
Total Cost 6,596 29,097 32,038 42,034 23,046 21,470 19,264 -16.34%
-
Net Worth 9,583 12,342 17,366 159,333 16,019 15,699 16,888 -9.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 9,583 12,342 17,366 159,333 16,019 15,699 16,888 -9.00%
NOSH 191,666 176,327 173,666 177,037 177,999 174,444 168,888 2.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.19% -17.69% 1.11% 5.30% -1.40% 2.84% -39.68% -
ROE 3.60% -32.29% 3.00% 0.90% -1.67% 4.00% -32.40% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.55 14.02 18.66 25.07 12.77 12.67 8.17 -12.95%
EPS 0.18 -2.26 0.30 0.81 -0.15 0.36 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.10 0.90 0.09 0.09 0.10 -10.90%
Adjusted Per Share Value based on latest NOSH - 177,200
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.19 0.68 0.90 1.23 0.63 0.61 0.38 -10.90%
EPS 0.01 -0.11 0.01 0.04 -0.01 0.02 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0027 0.0034 0.0048 0.0441 0.0044 0.0043 0.0047 -8.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.12 0.09 0.07 0.08 0.06 0.12 0.12 -
P/RPS 3.38 0.64 0.38 0.32 0.47 0.95 0.00 -
P/EPS 66.67 -3.98 23.33 9.88 -40.00 33.33 0.00 -
EY 1.50 -25.11 4.29 10.13 -2.50 3.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.29 0.70 0.09 0.67 1.33 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 23/11/09 27/11/08 27/11/07 29/11/06 -
Price 0.10 0.08 0.06 0.08 0.07 0.12 0.14 -
P/RPS 2.81 0.57 0.32 0.32 0.55 0.95 0.00 -
P/EPS 55.56 -3.54 20.00 9.88 -46.67 33.33 0.00 -
EY 1.80 -28.25 5.00 10.13 -2.14 3.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.14 0.60 0.09 0.78 1.33 0.00 -

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