[KGROUP] QoQ TTM 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- 78.81%
YoY- 707.76%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 59,776 71,947 78,522 58,311 51,832 44,605 36,652 38.67%
PBT 765 1,335 1,797 3,026 1,370 868 360 65.51%
Tax -263 -263 -263 18 18 18 12 -
NP 502 1,072 1,534 3,044 1,388 886 372 22.18%
-
NP to SH 939 1,287 1,484 2,194 1,227 776 492 54.04%
-
Tax Rate 34.38% 19.70% 14.64% -0.59% -1.31% -2.07% -3.33% -
Total Cost 59,274 70,875 76,988 55,267 50,444 43,719 36,280 38.84%
-
Net Worth 18,399 20,153 16,666 159,479 17,733 17,653 15,906 10.22%
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 18,399 20,153 16,666 159,479 17,733 17,653 15,906 10.22%
NOSH 183,999 201,538 166,666 177,200 177,333 176,538 176,744 2.72%
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 0.84% 1.49% 1.95% 5.22% 2.68% 1.99% 1.01% -
ROE 5.10% 6.39% 8.90% 1.38% 6.92% 4.40% 3.09% -
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 32.49 35.70 47.11 32.91 29.23 25.27 20.74 34.99%
EPS 0.51 0.64 0.89 1.24 0.69 0.44 0.28 49.30%
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 1.63 1.96 2.13 1.59 1.41 1.21 1.00 38.62%
EPS 0.03 0.03 0.04 0.06 0.03 0.02 0.01 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.005 0.0055 0.0045 0.0434 0.0048 0.0048 0.0043 10.60%
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 0.18 0.17 0.15 0.24 0.27 0.32 0.34 -34.63%
P/EPS 11.76 9.40 7.86 6.46 11.56 18.20 25.15 -39.83%
EY 8.51 10.64 12.72 15.48 8.65 5.49 3.98 66.20%
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 0.18 0.17 0.15 0.24 0.27 0.40 0.24 -17.49%
P/EPS 11.76 9.40 7.86 6.46 11.56 22.75 17.96 -24.65%
EY 8.51 10.64 12.72 15.48 8.65 4.40 5.57 32.75%
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