[KGROUP] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 148.03%
YoY- 107.77%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
Revenue 41,360 78,522 36,652 33,280 12,891 11,048 11,472 22.75%
PBT -2,059 1,797 360 562 -6,718 -9,121 973 -
Tax 0 -263 12 -27 -167 201 -90 -
NP -2,059 1,534 372 535 -6,885 -8,920 883 -
-
NP to SH -1,742 1,484 492 535 -6,885 -8,920 883 -
-
Tax Rate - 14.64% -3.33% 4.80% - - 9.25% -
Total Cost 43,419 76,988 36,280 32,745 19,776 19,968 10,589 25.30%
-
Net Worth 15,788 16,666 15,906 16,740 15,836 17,179 28,632 -9.07%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
Net Worth 15,788 16,666 15,906 16,740 15,836 17,179 28,632 -9.07%
NOSH 175,426 166,666 176,744 185,999 175,959 159,657 163,333 1.14%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
NP Margin -4.98% 1.95% 1.01% 1.61% -53.41% -80.74% 7.70% -
ROE -11.03% 8.90% 3.09% 3.20% -43.48% -51.92% 3.08% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
RPS 23.58 47.11 20.74 17.89 7.33 6.92 7.02 21.37%
EPS -0.99 0.89 0.28 0.29 -3.91 -5.59 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.09 0.09 0.09 0.1076 0.1753 -10.11%
Adjusted Per Share Value based on latest NOSH - 185,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
RPS 1.15 2.18 1.02 0.92 0.36 0.31 0.32 22.69%
EPS -0.05 0.04 0.01 0.01 -0.19 -0.25 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0046 0.0044 0.0046 0.0044 0.0048 0.0079 -8.93%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/09/05 30/09/04 -
Price 0.06 0.07 0.07 0.16 0.14 0.10 0.27 -
P/RPS 0.25 0.15 0.34 0.89 1.91 1.45 3.84 -35.38%
P/EPS -6.04 7.86 25.15 55.63 -3.58 -1.79 49.94 -
EY -16.55 12.72 3.98 1.80 -27.95 -55.87 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.78 1.78 1.56 0.93 1.54 -12.45%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/09/05 30/09/04 CAGR
Date 28/02/11 25/02/10 26/02/09 29/02/08 27/02/07 30/11/05 30/11/04 -
Price 0.06 0.07 0.05 0.13 0.16 0.08 0.28 -
P/RPS 0.25 0.15 0.24 0.73 2.18 1.16 3.99 -35.78%
P/EPS -6.04 7.86 17.96 45.20 -4.09 -1.43 51.79 -
EY -16.55 12.72 5.57 2.21 -24.46 -69.84 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.56 1.44 1.78 0.74 1.60 -12.99%

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