[KGROUP] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.71%
YoY- -1577.33%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 19,038 7,823 2,214 6,670 18,976 12,219 5,740 22.10%
PBT -1,284 52 -1,310 -1,175 120 1,081 -575 14.32%
Tax -19 -7 0 0 0 0 0 -
NP -1,303 45 -1,310 -1,175 120 1,081 -575 14.60%
-
NP to SH -1,448 46 -1,249 -1,108 75 443 -524 18.45%
-
Tax Rate - 13.46% - - 0.00% 0.00% - -
Total Cost 20,341 7,778 3,524 7,845 18,856 11,138 6,315 21.51%
-
Net Worth 46,335 36,799 9,607 12,311 18,750 159,479 15,719 19.73%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 46,335 36,799 9,607 12,311 18,750 159,479 15,719 19.73%
NOSH 579,200 460,000 192,153 175,873 187,500 177,200 174,666 22.10%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -6.84% 0.58% -59.17% -17.62% 0.63% 8.85% -10.02% -
ROE -3.13% 0.13% -13.00% -9.00% 0.40% 0.28% -3.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.29 1.70 1.15 3.79 10.12 6.90 3.29 0.00%
EPS -0.25 0.01 -0.65 -0.63 0.04 0.25 -0.30 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.05 0.07 0.10 0.90 0.09 -1.94%
Adjusted Per Share Value based on latest NOSH - 175,873
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.53 0.22 0.06 0.18 0.53 0.34 0.16 22.08%
EPS -0.04 0.00 -0.03 -0.03 0.00 0.01 -0.01 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0102 0.0027 0.0034 0.0052 0.0442 0.0044 19.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.075 0.07 0.12 0.09 0.07 0.08 0.06 -
P/RPS 2.28 4.12 10.41 2.37 0.69 1.16 1.83 3.73%
P/EPS -30.00 700.00 -18.46 -14.29 175.00 32.00 -20.00 6.98%
EY -3.33 0.14 -5.42 -7.00 0.57 3.13 -5.00 -6.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.88 2.40 1.29 0.70 0.09 0.67 5.80%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 26/11/13 29/11/12 29/11/11 29/11/10 23/11/09 27/11/08 -
Price 0.07 0.065 0.10 0.08 0.06 0.08 0.07 -
P/RPS 2.13 3.82 8.68 2.11 0.59 1.16 2.13 0.00%
P/EPS -28.00 650.00 -15.38 -12.70 150.00 32.00 -23.33 3.08%
EY -3.57 0.15 -6.50 -7.87 0.67 3.13 -4.29 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 2.00 1.14 0.60 0.09 0.78 2.02%

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