[KGROUP] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 15.9%
YoY- 556.79%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,198 10,923 5,010 17,181 9,954 9,254 2,677 -3.22%
PBT -1,371 -1,707 13 583 81 325 22 -
Tax 0 0 0 0 0 0 7 -
NP -1,371 -1,707 13 583 81 325 29 -
-
NP to SH -1,363 -1,284 184 532 81 325 29 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% -31.82% -
Total Cost 3,569 12,630 4,997 16,598 9,873 8,929 2,648 5.09%
-
Net Worth 11,682 12,312 18,399 17,733 14,580 16,249 15,457 -4.55%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 11,682 12,312 18,399 17,733 14,580 16,249 15,457 -4.55%
NOSH 194,714 175,890 183,999 177,333 161,999 180,555 145,000 5.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -62.37% -15.63% 0.26% 3.39% 0.81% 3.51% 1.08% -
ROE -11.67% -10.43% 1.00% 3.00% 0.56% 2.00% 0.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.13 6.21 2.72 9.69 6.14 5.13 1.85 -7.88%
EPS -0.70 -0.73 0.10 0.30 0.05 0.18 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.10 0.10 0.09 0.09 0.1066 -9.12%
Adjusted Per Share Value based on latest NOSH - 177,333
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.06 0.30 0.14 0.48 0.28 0.26 0.07 -2.53%
EPS -0.04 -0.04 0.01 0.01 0.00 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0034 0.0051 0.0049 0.004 0.0045 0.0043 -4.80%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.12 0.08 0.06 0.08 0.09 0.16 0.14 -
P/RPS 10.63 1.29 2.20 0.83 1.46 3.12 7.58 5.79%
P/EPS -17.14 -10.96 60.00 26.67 180.00 88.89 700.00 -
EY -5.83 -9.13 1.67 3.75 0.56 1.13 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.14 0.60 0.80 1.00 1.78 1.31 7.29%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 25/08/10 27/08/09 27/08/08 29/08/07 28/08/06 -
Price 0.12 0.11 0.06 0.08 0.08 0.12 0.12 -
P/RPS 10.63 1.77 2.20 0.83 1.30 2.34 6.50 8.53%
P/EPS -17.14 -15.07 60.00 26.67 160.00 66.67 600.00 -
EY -5.83 -6.64 1.67 3.75 0.63 1.50 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.57 0.60 0.80 0.89 1.33 1.13 9.97%

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