[KGROUP] QoQ Annualized Quarter 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- -3.53%
YoY- 637.08%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 26,844 33,648 78,522 59,182 64,336 59,948 36,652 -18.79%
PBT 480 908 1,797 3,137 2,544 2,756 371 18.79%
Tax 0 0 -263 0 0 0 12 -
NP 480 908 1,534 3,137 2,544 2,756 383 16.28%
-
NP to SH 892 1,048 1,484 1,912 1,982 1,836 452 57.52%
-
Tax Rate 0.00% 0.00% 14.64% 0.00% 0.00% 0.00% -3.23% -
Total Cost 26,364 32,740 76,988 56,045 61,792 57,192 36,269 -19.20%
-
Net Worth 17,840 20,153 17,666 159,333 17,696 17,653 15,912 7.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,840 20,153 17,666 159,333 17,696 17,653 15,912 7.94%
NOSH 178,400 201,538 176,666 177,037 176,964 176,538 176,800 0.60%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.79% 2.70% 1.95% 5.30% 3.95% 4.60% 1.04% -
ROE 5.00% 5.20% 8.40% 1.20% 11.20% 10.40% 2.84% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.05 16.70 44.45 33.43 36.36 33.96 20.73 -19.26%
EPS 0.50 0.52 0.84 1.08 1.12 1.04 0.26 54.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.90 0.10 0.10 0.09 7.29%
Adjusted Per Share Value based on latest NOSH - 177,200
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.73 0.91 2.13 1.61 1.75 1.63 1.00 -18.97%
EPS 0.02 0.03 0.04 0.05 0.05 0.05 0.01 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0055 0.0048 0.0433 0.0048 0.0048 0.0043 9.12%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.06 0.06 0.07 0.08 0.08 0.08 0.07 -
P/RPS 0.40 0.36 0.16 0.24 0.22 0.24 0.34 11.47%
P/EPS 12.00 11.54 8.33 7.41 7.14 7.69 27.38 -42.38%
EY 8.33 8.67 12.00 13.50 14.00 13.00 3.65 73.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.70 0.09 0.80 0.80 0.78 -16.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.06 0.06 0.07 0.08 0.08 0.10 0.05 -
P/RPS 0.40 0.36 0.16 0.24 0.22 0.29 0.24 40.70%
P/EPS 12.00 11.54 8.33 7.41 7.14 9.62 19.56 -27.86%
EY 8.33 8.67 12.00 13.50 14.00 10.40 5.11 38.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.70 0.09 0.80 1.00 0.56 4.72%

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