[KGROUP] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -133.83%
YoY- -429.48%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 34,135 13,924 11,182 1,810 1,260 3,336 13,918 15.41%
PBT -556 673 -66 -1,593 -2,559 216 1,454 -
Tax -263 18 -27 -149 228 111 -69 23.84%
NP -819 691 -93 -1,742 -2,331 327 1,385 -
-
NP to SH 50 760 -93 -1,742 -2,331 327 1,385 -41.18%
-
Tax Rate - -2.67% - - - -51.39% 4.75% -
Total Cost 34,954 13,233 11,275 3,552 3,591 3,009 12,533 17.81%
-
Net Worth 16,666 15,906 16,740 15,836 17,179 28,632 7,321 14.04%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 16,666 15,906 16,740 15,836 17,179 28,632 7,321 14.04%
NOSH 166,666 176,744 185,999 175,959 159,657 163,333 61,013 17.42%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -2.40% 4.96% -0.83% -96.24% -185.00% 9.80% 9.95% -
ROE 0.30% 4.78% -0.56% -11.00% -13.57% 1.14% 18.92% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.48 7.88 6.01 1.03 0.79 2.04 22.81 -1.70%
EPS 0.03 0.43 -0.05 -0.99 -1.46 0.20 2.27 -49.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.09 0.1076 0.1753 0.12 -2.87%
Adjusted Per Share Value based on latest NOSH - 175,959
31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 0.95 0.39 0.31 0.05 0.03 0.09 0.39 15.28%
EPS 0.00 0.02 0.00 -0.05 -0.06 0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0046 0.0044 0.0046 0.0044 0.0048 0.0079 0.002 14.23%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/09/05 30/09/04 - -
Price 0.07 0.07 0.16 0.14 0.10 0.27 0.00 -
P/RPS 0.34 0.89 2.66 13.61 12.67 13.22 0.00 -
P/EPS 233.33 16.28 -320.00 -14.14 -6.85 134.86 0.00 -
EY 0.43 6.14 -0.31 -7.07 -14.60 0.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 1.78 1.56 0.93 1.54 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/02/10 26/02/09 29/02/08 27/02/07 30/11/05 30/11/04 29/12/03 -
Price 0.07 0.05 0.13 0.16 0.08 0.28 0.00 -
P/RPS 0.34 0.63 2.16 15.55 10.14 13.71 0.00 -
P/EPS 233.33 11.63 -260.00 -16.16 -5.48 139.86 0.00 -
EY 0.43 8.60 -0.38 -6.19 -18.25 0.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 1.44 1.78 0.74 1.60 0.00 -

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