[KGROUP] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -746.91%
YoY- -469.01%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Revenue 6,670 18,976 12,219 5,740 9,124 662 1,271 30.34%
PBT -1,175 120 1,081 -575 142 -745 -6,764 -24.40%
Tax 0 0 0 0 0 0 124 -
NP -1,175 120 1,081 -575 142 -745 -6,640 -24.18%
-
NP to SH -1,108 75 443 -524 142 -745 -6,640 -24.89%
-
Tax Rate - 0.00% 0.00% - 0.00% - - -
Total Cost 7,845 18,856 11,138 6,315 8,982 1,407 7,911 -0.13%
-
Net Worth 12,311 18,750 159,479 15,719 15,975 17,738 20,064 -7.51%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Net Worth 12,311 18,750 159,479 15,719 15,975 17,738 20,064 -7.51%
NOSH 175,873 187,500 177,200 174,666 177,500 177,380 159,999 1.52%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
NP Margin -17.62% 0.63% 8.85% -10.02% 1.56% -112.54% -522.42% -
ROE -9.00% 0.40% 0.28% -3.33% 0.89% -4.20% -33.09% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 3.79 10.12 6.90 3.29 5.14 0.37 0.79 28.49%
EPS -0.63 0.04 0.25 -0.30 0.08 -0.42 -4.15 -26.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.10 0.90 0.09 0.09 0.10 0.1254 -8.89%
Adjusted Per Share Value based on latest NOSH - 174,666
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 0.18 0.53 0.34 0.16 0.25 0.02 0.04 27.18%
EPS -0.03 0.00 0.01 -0.01 0.00 -0.02 -0.18 -24.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0034 0.0052 0.0442 0.0044 0.0044 0.0049 0.0056 -7.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 -
Price 0.09 0.07 0.08 0.06 0.12 0.12 0.10 -
P/RPS 2.37 0.69 1.16 1.83 2.33 0.00 12.59 -23.43%
P/EPS -14.29 175.00 32.00 -20.00 150.00 0.00 -2.41 32.91%
EY -7.00 0.57 3.13 -5.00 0.67 0.00 -41.50 -24.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.70 0.09 0.67 1.33 0.00 0.80 7.93%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 29/11/11 29/11/10 23/11/09 27/11/08 27/11/07 29/11/06 30/08/05 -
Price 0.08 0.06 0.08 0.07 0.12 0.14 0.10 -
P/RPS 2.11 0.59 1.16 2.13 2.33 0.00 12.59 -24.84%
P/EPS -12.70 150.00 32.00 -23.33 150.00 0.00 -2.41 30.43%
EY -7.87 0.67 3.13 -4.29 0.67 0.00 -41.50 -23.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.60 0.09 0.78 1.33 0.00 0.80 5.82%

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