[KGROUP] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 58.12%
YoY- 302.3%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 71,947 78,522 58,311 51,832 44,605 36,652 33,910 65.19%
PBT 1,335 1,797 3,026 1,370 868 360 -379 -
Tax -263 -263 18 18 18 12 -33 299.49%
NP 1,072 1,534 3,044 1,388 886 372 -412 -
-
NP to SH 1,287 1,484 2,194 1,227 776 492 -361 -
-
Tax Rate 19.70% 14.64% -0.59% -1.31% -2.07% -3.33% - -
Total Cost 70,875 76,988 55,267 50,444 43,719 36,280 34,322 62.23%
-
Net Worth 20,153 16,666 159,479 17,733 17,653 15,906 15,719 18.03%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 20,153 16,666 159,479 17,733 17,653 15,906 15,719 18.03%
NOSH 201,538 166,666 177,200 177,333 176,538 176,744 174,666 10.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.49% 1.95% 5.22% 2.68% 1.99% 1.01% -1.21% -
ROE 6.39% 8.90% 1.38% 6.92% 4.40% 3.09% -2.30% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.70 47.11 32.91 29.23 25.27 20.74 19.41 50.17%
EPS 0.64 0.89 1.24 0.69 0.44 0.28 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.90 0.10 0.10 0.09 0.09 7.28%
Adjusted Per Share Value based on latest NOSH - 177,333
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.96 2.13 1.59 1.41 1.21 1.00 0.92 65.64%
EPS 0.03 0.04 0.06 0.03 0.02 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0045 0.0434 0.0048 0.0048 0.0043 0.0043 17.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.06 0.07 0.08 0.08 0.08 0.07 0.06 -
P/RPS 0.17 0.15 0.24 0.27 0.32 0.34 0.31 -33.02%
P/EPS 9.40 7.86 6.46 11.56 18.20 25.15 -29.03 -
EY 10.64 12.72 15.48 8.65 5.49 3.98 -3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.09 0.80 0.80 0.78 0.67 -7.09%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 27/11/08 -
Price 0.06 0.07 0.08 0.08 0.10 0.05 0.07 -
P/RPS 0.17 0.15 0.24 0.27 0.40 0.24 0.36 -39.38%
P/EPS 9.40 7.86 6.46 11.56 22.75 17.96 -33.87 -
EY 10.64 12.72 15.48 8.65 4.40 5.57 -2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.09 0.80 1.00 0.56 0.78 -16.06%

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