[KGROUP] YoY TTM 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- 48.58%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Revenue 51,832 37,294 15,446 14,390 14,505 5,484 53.36%
PBT 1,370 338 -1,852 -7,268 1,501 -326 -
Tax 18 -33 -149 210 -175 -66 -
NP 1,388 305 -2,001 -7,058 1,326 -392 -
-
NP to SH 1,227 305 -2,001 -7,058 1,326 -392 -
-
Tax Rate -1.31% 9.76% - - 11.66% - -
Total Cost 50,444 36,989 17,447 21,448 13,179 5,876 50.58%
-
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 2.68% 0.82% -12.95% -49.05% 9.14% -7.15% -
ROE 6.92% 2.09% -12.31% -45.66% 5.22% -1.35% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
RPS 29.23 23.02 8.55 9.92 9.67 3.42 50.45%
EPS 0.69 0.19 -1.11 -4.87 0.88 -0.24 -
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 1.44 1.03 0.43 0.40 0.40 0.15 53.82%
EPS 0.03 0.01 -0.06 -0.20 0.04 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.004 0.0045 0.0043 0.007 0.008 -8.91%
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 0.27 0.39 1.87 1.41 1.76 11.11 -50.72%
P/EPS 11.56 47.80 -14.44 -2.88 19.23 -155.41 -
EY 8.65 2.09 -6.93 -34.77 5.20 -0.64 -
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 - -
Price 0.08 0.08 0.12 0.12 0.10 0.00 -
P/RPS 0.27 0.35 1.40 1.21 1.03 0.00 -
P/EPS 11.56 42.49 -10.83 -2.47 11.31 0.00 -
EY 8.65 2.35 -9.24 -40.56 8.84 0.00 -
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 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