[KGROUP] QoQ Annualized Quarter Result on 30-Jun-2004 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 194.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 17,034 18,624 11,472 10,848 10,968 16,956 13,918 14.40%
PBT 404 656 937 1,009 -652 720 1,449 -57.28%
Tax -302 -512 -89 -268 -132 -300 -69 167.33%
NP 102 144 848 741 -784 420 1,380 -82.35%
-
NP to SH 102 144 848 741 -784 420 1,380 -82.35%
-
Tax Rate 74.75% 78.05% 9.50% 26.56% - 41.67% 4.76% -
Total Cost 16,932 18,480 10,624 10,106 11,752 16,536 12,538 22.15%
-
Net Worth 28,781 30,942 26,608 26,936 25,367 21,944 3,530 304.57%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 28,781 30,942 26,608 26,936 25,367 21,944 3,530 304.57%
NOSH 170,000 180,000 151,785 146,315 139,999 116,666 29,424 221.63%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.60% 0.77% 7.39% 6.83% -7.15% 2.48% 9.92% -
ROE 0.35% 0.47% 3.19% 2.75% -3.09% 1.91% 39.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.02 10.35 7.56 7.41 7.83 14.53 47.30 -64.43%
EPS 0.06 0.08 0.56 0.51 -0.56 0.36 4.69 -94.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1719 0.1753 0.1841 0.1812 0.1881 0.12 25.76%
Adjusted Per Share Value based on latest NOSH - 160,677
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.46 0.51 0.31 0.29 0.30 0.46 0.38 13.57%
EPS 0.00 0.00 0.02 0.02 -0.02 0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.0084 0.0072 0.0073 0.0069 0.006 0.001 292.81%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.17 0.23 0.27 0.28 0.38 0.00 0.00 -
P/RPS 1.70 2.22 3.57 3.78 4.85 0.00 0.00 -
P/EPS 283.33 287.50 48.33 55.26 -67.86 0.00 0.00 -
EY 0.35 0.35 2.07 1.81 -1.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.34 1.54 1.52 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 30/11/04 16/08/04 17/05/04 27/02/04 29/12/03 -
Price 0.10 0.21 0.28 0.28 0.27 0.51 0.00 -
P/RPS 1.00 2.03 3.70 3.78 3.45 3.51 0.00 -
P/EPS 166.67 262.50 50.12 55.26 -48.21 141.67 0.00 -
EY 0.60 0.38 2.00 1.81 -2.07 0.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.22 1.60 1.52 1.49 2.71 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