[KGROUP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 78.81%
YoY- 707.76%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 11,236 33,685 66,533 58,311 33,910 23,908 13,792 -3.35%
PBT -2,525 -6,793 -196 3,026 -379 -965 -5,454 -12.03%
Tax -241 0 -263 18 -33 -149 -18 54.03%
NP -2,766 -6,793 -459 3,044 -412 -1,114 -5,472 -10.73%
-
NP to SH -1,986 -6,248 571 2,194 -361 -1,114 -5,472 -15.52%
-
Tax Rate - - - -0.59% - - - -
Total Cost 14,002 40,478 66,992 55,267 34,322 25,022 19,264 -5.17%
-
Net Worth 9,607 12,311 18,750 159,479 15,719 15,975 17,738 -9.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 9,607 12,311 18,750 159,479 15,719 15,975 17,738 -9.70%
NOSH 192,153 175,873 187,500 177,200 174,666 177,500 177,380 1.34%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -24.62% -20.17% -0.69% 5.22% -1.21% -4.66% -39.68% -
ROE -20.67% -50.75% 3.05% 1.38% -2.30% -6.97% -30.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.85 19.15 35.48 32.91 19.41 13.47 7.78 -4.63%
EPS -1.03 -3.55 0.30 1.24 -0.21 -0.63 -3.08 -16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.10 0.90 0.09 0.09 0.10 -10.90%
Adjusted Per Share Value based on latest NOSH - 177,200
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.31 0.93 1.84 1.62 0.94 0.66 0.38 -3.33%
EPS -0.06 -0.17 0.02 0.06 -0.01 -0.03 -0.15 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0027 0.0034 0.0052 0.0442 0.0044 0.0044 0.0049 -9.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.12 0.09 0.07 0.08 0.06 0.12 0.12 -
P/RPS 2.05 0.47 0.20 0.24 0.31 0.89 1.54 4.87%
P/EPS -11.61 -2.53 22.99 6.46 -29.03 -19.12 -3.89 19.97%
EY -8.61 -39.47 4.35 15.48 -3.44 -5.23 -25.71 -16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.29 0.70 0.09 0.67 1.33 1.20 12.23%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 23/11/09 27/11/08 27/11/07 29/11/06 -
Price 0.10 0.08 0.06 0.08 0.07 0.12 0.14 -
P/RPS 1.71 0.42 0.17 0.24 0.36 0.89 1.80 -0.85%
P/EPS -9.68 -2.25 19.70 6.46 -33.87 -19.12 -4.54 13.43%
EY -10.34 -44.41 5.08 15.48 -2.95 -5.23 -22.03 -11.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.14 0.60 0.09 0.78 1.33 1.40 6.11%

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