[KGROUP] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 44.33%
YoY- 79.64%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Revenue 66,533 58,311 33,910 23,908 13,792 13,124 8,136 39.92%
PBT -196 3,026 -379 -965 -5,454 -6,346 757 -
Tax -263 18 -33 -149 -18 84 -201 4.39%
NP -459 3,044 -412 -1,114 -5,472 -6,262 556 -
-
NP to SH 571 2,194 -361 -1,114 -5,472 -6,262 556 0.42%
-
Tax Rate - -0.59% - - - - 26.55% -
Total Cost 66,992 55,267 34,322 25,022 19,264 19,386 7,580 41.67%
-
Net Worth 18,750 159,479 15,719 15,975 17,738 20,064 29,580 -7.02%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Net Worth 18,750 159,479 15,719 15,975 17,738 20,064 29,580 -7.02%
NOSH 187,500 177,200 174,666 177,500 177,380 159,999 160,677 2.49%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
NP Margin -0.69% 5.22% -1.21% -4.66% -39.68% -47.71% 6.83% -
ROE 3.05% 1.38% -2.30% -6.97% -30.85% -31.21% 1.88% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
RPS 35.48 32.91 19.41 13.47 7.78 8.20 5.06 36.53%
EPS 0.30 1.24 -0.21 -0.63 -3.08 -3.91 0.35 -2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.90 0.09 0.09 0.10 0.1254 0.1841 -9.29%
Adjusted Per Share Value based on latest NOSH - 177,500
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
RPS 1.84 1.62 0.94 0.66 0.38 0.36 0.23 39.43%
EPS 0.02 0.06 -0.01 -0.03 -0.15 -0.17 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0052 0.0442 0.0044 0.0044 0.0049 0.0056 0.0082 -7.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/06/04 -
Price 0.07 0.08 0.06 0.12 0.12 0.10 0.28 -
P/RPS 0.20 0.24 0.31 0.89 1.54 1.22 5.53 -41.18%
P/EPS 22.99 6.46 -29.03 -19.12 -3.89 -2.56 80.92 -18.22%
EY 4.35 15.48 -3.44 -5.23 -25.71 -39.14 1.24 22.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.09 0.67 1.33 1.20 0.80 1.52 -11.65%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Date 29/11/10 23/11/09 27/11/08 27/11/07 29/11/06 30/08/05 16/08/04 -
Price 0.06 0.08 0.07 0.12 0.14 0.10 0.28 -
P/RPS 0.17 0.24 0.36 0.89 1.80 1.22 5.53 -42.69%
P/EPS 19.70 6.46 -33.87 -19.12 -4.54 -2.56 80.92 -20.21%
EY 5.08 15.48 -2.95 -5.23 -22.03 -39.14 1.24 25.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.09 0.78 1.33 1.40 0.80 1.52 -13.80%

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