[KGROUP] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -23.36%
YoY- -1194.22%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 15,692 24,417 29,146 33,685 45,991 40,078 41,360 -47.62%
PBT -2,390 -2,726 -7,325 -6,793 -5,498 -3,778 -2,059 10.45%
Tax -241 -241 -32 0 0 0 0 -
NP -2,631 -2,967 -7,357 -6,793 -5,498 -3,778 -2,059 17.77%
-
NP to SH -1,845 -1,766 -6,316 -6,248 -5,065 -3,597 -1,742 3.90%
-
Tax Rate - - - - - - - -
Total Cost 18,323 27,384 36,503 40,478 51,489 43,856 43,419 -43.76%
-
Net Worth 11,682 13,528 8,829 12,311 12,312 14,004 15,788 -18.20%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 11,682 13,528 8,829 12,311 12,312 14,004 15,788 -18.20%
NOSH 194,714 193,267 176,590 175,873 175,890 175,054 175,426 7.20%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -16.77% -12.15% -25.24% -20.17% -11.95% -9.43% -4.98% -
ROE -15.79% -13.05% -71.53% -50.75% -41.14% -25.68% -11.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.06 12.63 16.50 19.15 26.15 22.89 23.58 -51.14%
EPS -0.95 -0.91 -3.58 -3.55 -2.88 -2.05 -0.99 -2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.05 0.07 0.07 0.08 0.09 -23.70%
Adjusted Per Share Value based on latest NOSH - 175,873
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.43 0.66 0.79 0.92 1.25 1.09 1.12 -47.20%
EPS -0.05 -0.05 -0.17 -0.17 -0.14 -0.10 -0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0037 0.0024 0.0033 0.0033 0.0038 0.0043 -17.89%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.11 0.09 0.09 0.08 0.06 0.06 -
P/RPS 1.49 0.87 0.55 0.47 0.31 0.26 0.25 229.08%
P/EPS -12.66 -12.04 -2.52 -2.53 -2.78 -2.92 -6.04 63.85%
EY -7.90 -8.31 -39.74 -39.47 -36.00 -34.25 -16.55 -38.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.57 1.80 1.29 1.14 0.75 0.67 107.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 29/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.12 0.12 0.09 0.08 0.11 0.06 0.06 -
P/RPS 1.49 0.95 0.55 0.42 0.42 0.26 0.25 229.08%
P/EPS -12.66 -13.13 -2.52 -2.25 -3.82 -2.92 -6.04 63.85%
EY -7.90 -7.61 -39.74 -44.41 -26.18 -34.25 -16.55 -38.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.71 1.80 1.14 1.57 0.75 0.67 107.45%

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