[KGROUP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 25.46%
YoY- -708.02%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 29,146 24,723 18,053 7,130 47,750 32,398 13,422 67.45%
PBT -7,325 -4,374 -3,199 -1,492 -2,180 360 240 -
Tax -32 0 0 0 -6 0 0 -
NP -7,357 -4,374 -3,199 -1,492 -2,186 360 240 -
-
NP to SH -6,316 -3,985 -2,877 -1,593 -2,137 521 446 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 36,503 29,097 21,252 8,622 49,936 32,038 13,182 96.83%
-
Net Worth 12,315 12,342 12,355 14,004 15,854 17,366 17,840 -21.83%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 12,315 12,342 12,355 14,004 15,854 17,366 17,840 -21.83%
NOSH 175,933 176,327 176,503 175,054 176,161 173,666 178,400 -0.92%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -25.24% -17.69% -17.72% -20.93% -4.58% 1.11% 1.79% -
ROE -51.29% -32.29% -23.29% -11.38% -13.48% 3.00% 2.50% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.57 14.02 10.23 4.07 27.11 18.66 7.52 69.08%
EPS -3.59 -2.26 -1.63 -0.91 -1.21 0.30 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.08 0.09 0.10 0.10 -21.11%
Adjusted Per Share Value based on latest NOSH - 175,054
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.79 0.67 0.49 0.19 1.30 0.88 0.36 68.62%
EPS -0.17 -0.11 -0.08 -0.04 -0.06 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0033 0.0034 0.0034 0.0038 0.0043 0.0047 0.0049 -23.11%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.09 0.09 0.08 0.06 0.06 0.07 0.06 -
P/RPS 0.54 0.64 0.78 1.47 0.22 0.38 0.80 -22.99%
P/EPS -2.51 -3.98 -4.91 -6.59 -4.95 23.33 24.00 -
EY -39.89 -25.11 -20.38 -15.17 -20.22 4.29 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.29 1.14 0.75 0.67 0.70 0.60 66.34%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 26/08/11 30/05/11 28/02/11 29/11/10 25/08/10 -
Price 0.09 0.08 0.11 0.06 0.06 0.06 0.06 -
P/RPS 0.54 0.57 1.08 1.47 0.22 0.32 0.80 -22.99%
P/EPS -2.51 -3.54 -6.75 -6.59 -4.95 20.00 24.00 -
EY -39.89 -28.25 -14.82 -15.17 -20.22 5.00 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.14 1.57 0.75 0.67 0.60 0.60 66.34%

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