[KGROUP] QoQ Annualized Quarter Result on 31-Dec-2005

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005
Profit Trend
QoQ- 85.25%
YoY- -1013.89%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 15,045 17,506 20,906 10,844 11,048 13,050 17,034 -7.93%
PBT -5,949 -6,278 -9,462 -1,316 -9,121 -8,749 404 -
Tax -19 -24 -50 0 201 -36 -302 -84.15%
NP -5,969 -6,302 -9,512 -1,316 -8,920 -8,785 102 -
-
NP to SH -5,969 -6,302 -9,512 -1,316 -8,920 -8,785 102 -
-
Tax Rate - - - - - - 74.75% -
Total Cost 21,015 23,809 30,418 12,160 19,968 21,835 16,932 15.47%
-
Net Worth 16,888 17,742 17,287 21,087 17,200 20,054 28,781 -29.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 16,888 17,742 17,287 21,087 17,200 20,054 28,781 -29.88%
NOSH 168,888 166,443 162,320 156,666 159,856 159,927 170,000 -0.43%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -39.68% -36.00% -45.50% -12.14% -80.74% -67.32% 0.60% -
ROE -35.35% -35.52% -55.02% -6.24% -51.86% -43.81% 0.35% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.91 10.52 12.88 6.92 6.91 8.16 10.02 -7.52%
EPS -3.53 -3.79 -5.86 -0.84 -5.58 -5.49 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.1066 0.1065 0.1346 0.1076 0.1254 0.1693 -29.57%
Adjusted Per Share Value based on latest NOSH - 156,666
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.41 0.48 0.57 0.29 0.30 0.35 0.46 -7.37%
EPS -0.16 -0.17 -0.26 -0.04 -0.24 -0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0046 0.0048 0.0047 0.0057 0.0047 0.0055 0.0078 -29.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.12 0.14 0.17 0.08 0.10 0.10 0.17 -
P/RPS 0.00 1.33 1.32 0.00 1.45 1.23 1.70 -
P/EPS 0.00 -3.70 -2.90 0.00 -1.79 -1.82 283.33 -
EY 0.00 -27.05 -34.47 0.00 -55.80 -54.93 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.31 1.60 0.00 0.93 0.80 1.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 30/05/06 27/02/06 30/11/05 30/08/05 27/05/05 -
Price 0.14 0.12 0.12 0.10 0.08 0.10 0.10 -
P/RPS 0.00 1.14 0.93 0.00 1.16 1.23 1.00 -
P/EPS 0.00 -3.17 -2.05 0.00 -1.43 -1.82 166.67 -
EY 0.00 -31.56 -48.83 0.00 -69.75 -54.93 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.13 1.13 0.00 0.74 0.80 0.59 -

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