[KGROUP] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 100.66%
YoY- 100.44%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Revenue 17,181 9,954 9,254 2,677 3,861 1,245 64.82%
PBT 583 81 325 22 38 -506 -
Tax 0 0 0 7 -23 9 -
NP 583 81 325 29 15 -497 -
-
NP to SH 532 81 325 29 15 -497 -
-
Tax Rate 0.00% 0.00% 0.00% -31.82% 60.53% - -
Total Cost 16,598 9,873 8,929 2,648 3,846 1,742 53.60%
-
Net Worth 17,733 14,580 16,249 15,457 25,395 29,050 -8.96%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Net Worth 17,733 14,580 16,249 15,457 25,395 29,050 -8.96%
NOSH 177,333 161,999 180,555 145,000 150,000 160,322 1.93%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
NP Margin 3.39% 0.81% 3.51% 1.08% 0.39% -39.92% -
ROE 3.00% 0.56% 2.00% 0.19% 0.06% -1.71% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
RPS 9.69 6.14 5.13 1.85 2.57 0.78 61.56%
EPS 0.30 0.05 0.18 0.02 0.01 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.1066 0.1693 0.1812 -10.70%
Adjusted Per Share Value based on latest NOSH - 145,000
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
RPS 0.47 0.27 0.25 0.07 0.10 0.03 68.85%
EPS 0.01 0.00 0.01 0.00 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.004 0.0044 0.0042 0.0069 0.0079 -9.05%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 31/03/05 31/03/04 -
Price 0.08 0.09 0.16 0.14 0.17 0.38 -
P/RPS 0.83 1.46 3.12 7.58 6.60 48.93 -53.98%
P/EPS 26.67 180.00 88.89 700.00 1,700.00 -122.58 -
EY 3.75 0.56 1.13 0.14 0.06 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.78 1.31 1.00 2.10 -16.78%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Date 27/08/09 27/08/08 29/08/07 28/08/06 27/05/05 17/05/04 -
Price 0.08 0.08 0.12 0.12 0.10 0.27 -
P/RPS 0.83 1.30 2.34 6.50 3.89 34.77 -50.89%
P/EPS 26.67 160.00 66.67 600.00 1,000.00 -87.10 -
EY 3.75 0.63 1.50 0.17 0.10 -1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 1.33 1.13 0.59 1.49 -11.16%

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