[KGROUP] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 102.23%
YoY- 103.39%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Revenue 8,412 14,987 7,034 3,720 10,453 4,656 4,239 11.58%
PBT 227 689 181 161 -4,731 164 180 3.78%
Tax 0 0 -6 0 -25 -128 -75 -
NP 227 689 175 161 -4,756 36 105 13.12%
-
NP to SH 262 459 175 161 -4,756 36 105 15.74%
-
Tax Rate 0.00% 0.00% 3.31% 0.00% - 78.05% 41.67% -
Total Cost 8,185 14,298 6,859 3,559 15,209 4,620 4,134 11.54%
-
Net Worth 20,153 17,653 15,750 16,099 17,287 30,942 21,944 -1.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Net Worth 20,153 17,653 15,750 16,099 17,287 30,942 21,944 -1.35%
NOSH 201,538 176,538 174,999 178,888 162,320 180,000 116,666 9.13%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
NP Margin 2.70% 4.60% 2.49% 4.33% -45.50% 0.77% 2.48% -
ROE 1.30% 2.60% 1.11% 1.00% -27.51% 0.12% 0.48% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
RPS 4.17 8.49 4.02 2.08 6.44 2.59 3.63 2.24%
EPS 0.13 0.26 0.10 0.09 -2.93 0.02 0.09 6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.1065 0.1719 0.1881 -9.61%
Adjusted Per Share Value based on latest NOSH - 178,888
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
RPS 0.23 0.42 0.19 0.10 0.29 0.13 0.12 10.96%
EPS 0.01 0.01 0.00 0.00 -0.13 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0049 0.0044 0.0045 0.0048 0.0086 0.0061 -1.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/12/04 - -
Price 0.06 0.08 0.12 0.17 0.17 0.23 0.00 -
P/RPS 1.44 0.94 2.99 8.18 2.64 8.89 0.00 -
P/EPS 46.15 30.77 120.00 188.89 -5.80 1,150.00 0.00 -
EY 2.17 3.25 0.83 0.53 -17.24 0.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 1.33 1.89 1.60 1.34 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Date 25/05/10 27/05/09 28/05/08 30/05/07 30/05/06 25/02/05 27/02/04 -
Price 0.06 0.10 0.10 0.15 0.12 0.21 0.51 -
P/RPS 1.44 1.18 2.49 7.21 1.86 8.12 14.04 -30.52%
P/EPS 46.15 38.46 100.00 166.67 -4.10 1,050.00 566.67 -33.04%
EY 2.17 2.60 1.00 0.60 -24.42 0.10 0.18 48.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.00 1.11 1.67 1.13 1.22 2.71 -21.42%

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