[KGROUP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.62%
YoY- 123.9%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,652 33,910 37,294 36,594 33,280 23,908 15,446 77.43%
PBT 360 -379 338 582 562 -965 -1,852 -
Tax 12 -33 -33 -33 -27 -149 -149 -
NP 372 -412 305 549 535 -1,114 -2,001 -
-
NP to SH 492 -361 305 549 535 -1,114 -2,001 -
-
Tax Rate -3.33% - 9.76% 5.67% 4.80% - - -
Total Cost 36,280 34,322 36,989 36,045 32,745 25,022 17,447 62.55%
-
Net Worth 15,906 15,719 14,580 15,750 16,740 15,975 16,249 -1.40%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 15,906 15,719 14,580 15,750 16,740 15,975 16,249 -1.40%
NOSH 176,744 174,666 161,999 174,999 185,999 177,500 180,555 -1.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.01% -1.21% 0.82% 1.50% 1.61% -4.66% -12.95% -
ROE 3.09% -2.30% 2.09% 3.49% 3.20% -6.97% -12.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.74 19.41 23.02 20.91 17.89 13.47 8.55 80.05%
EPS 0.28 -0.21 0.19 0.31 0.29 -0.63 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 174,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.00 0.92 1.01 0.99 0.90 0.65 0.42 77.83%
EPS 0.01 -0.01 0.01 0.01 0.01 -0.03 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0043 0.0043 0.004 0.0043 0.0046 0.0043 0.0044 -1.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.07 0.06 0.09 0.12 0.16 0.12 0.16 -
P/RPS 0.34 0.31 0.39 0.57 0.89 0.89 1.87 -67.73%
P/EPS 25.15 -29.03 47.80 38.25 55.63 -19.12 -14.44 -
EY 3.98 -3.44 2.09 2.61 1.80 -5.23 -6.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 1.00 1.33 1.78 1.33 1.78 -42.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 27/08/08 28/05/08 29/02/08 27/11/07 29/08/07 -
Price 0.05 0.07 0.08 0.10 0.13 0.12 0.12 -
P/RPS 0.24 0.36 0.35 0.48 0.73 0.89 1.40 -68.97%
P/EPS 17.96 -33.87 42.49 31.88 45.20 -19.12 -10.83 -
EY 5.57 -2.95 2.35 3.14 2.21 -5.23 -9.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.89 1.11 1.44 1.33 1.33 -43.67%

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