[KGROUP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 306.19%
YoY- 162.29%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 78,522 59,182 64,336 59,948 36,652 30,304 33,976 74.53%
PBT 1,797 3,137 2,544 2,756 371 -424 524 126.90%
Tax -263 0 0 0 12 0 0 -
NP 1,534 3,137 2,544 2,756 383 -424 524 104.24%
-
NP to SH 1,484 1,912 1,982 1,836 452 -356 512 102.89%
-
Tax Rate 14.64% 0.00% 0.00% 0.00% -3.23% - 0.00% -
Total Cost 76,988 56,045 61,792 57,192 36,269 30,728 33,452 74.05%
-
Net Worth 17,666 159,333 17,696 17,653 15,912 16,020 15,359 9.75%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 17,666 159,333 17,696 17,653 15,912 16,020 15,359 9.75%
NOSH 176,666 177,037 176,964 176,538 176,800 177,999 170,666 2.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.95% 5.30% 3.95% 4.60% 1.04% -1.40% 1.54% -
ROE 8.40% 1.20% 11.20% 10.40% 2.84% -2.22% 3.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.45 33.43 36.36 33.96 20.73 17.02 19.91 70.56%
EPS 0.84 1.08 1.12 1.04 0.26 -0.20 0.30 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.90 0.10 0.10 0.09 0.09 0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 176,538
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.13 1.61 1.75 1.63 1.00 0.82 0.92 74.74%
EPS 0.04 0.05 0.05 0.05 0.01 -0.01 0.01 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.0433 0.0048 0.0048 0.0043 0.0044 0.0042 9.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.08 0.08 0.08 0.07 0.06 0.09 -
P/RPS 0.16 0.24 0.22 0.24 0.34 0.35 0.45 -49.71%
P/EPS 8.33 7.41 7.14 7.69 27.38 -30.00 30.00 -57.33%
EY 12.00 13.50 14.00 13.00 3.65 -3.33 3.33 134.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.09 0.80 0.80 0.78 0.67 1.00 -21.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 27/11/08 27/08/08 -
Price 0.07 0.08 0.08 0.10 0.05 0.07 0.08 -
P/RPS 0.16 0.24 0.22 0.29 0.24 0.41 0.40 -45.62%
P/EPS 8.33 7.41 7.14 9.62 19.56 -35.00 26.67 -53.86%
EY 12.00 13.50 14.00 10.40 5.11 -2.86 3.75 116.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.09 0.80 1.00 0.56 0.78 0.89 -14.75%

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