[KGROUP] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 228.32%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 9,209 29,146 47,750 78,522 36,652 33,280 15,602 -8.40%
PBT -4,060 -7,325 -2,180 1,797 371 562 -7,047 -8.77%
Tax -581 -32 -6 -263 12 -27 -167 23.07%
NP -4,641 -7,357 -2,186 1,534 383 535 -7,214 -7.08%
-
NP to SH -4,589 -6,316 -2,137 1,484 452 535 -7,214 -7.25%
-
Tax Rate - - - 14.64% -3.23% 4.80% - -
Total Cost 13,850 36,503 49,936 76,988 36,269 32,745 22,816 -7.97%
-
Net Worth 9,681 12,315 15,854 17,666 15,912 16,049 15,348 -7.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 9,681 12,315 15,854 17,666 15,912 16,049 15,348 -7.38%
NOSH 193,628 175,933 176,161 176,666 176,800 178,333 170,543 2.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -50.40% -25.24% -4.58% 1.95% 1.04% 1.61% -46.24% -
ROE -47.40% -51.29% -13.48% 8.40% 2.84% 3.33% -47.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.76 16.57 27.11 44.45 20.73 18.66 9.15 -10.31%
EPS -2.37 -3.59 -1.21 0.84 0.26 0.30 -4.23 -9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.09 0.10 0.09 0.09 0.09 -9.32%
Adjusted Per Share Value based on latest NOSH - 166,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.25 0.79 1.30 2.13 1.00 0.90 0.42 -8.27%
EPS -0.12 -0.17 -0.06 0.04 0.01 0.01 -0.20 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0026 0.0033 0.0043 0.0048 0.0043 0.0044 0.0042 -7.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.09 0.06 0.07 0.07 0.16 0.14 -
P/RPS 2.10 0.54 0.22 0.16 0.34 0.86 1.53 5.41%
P/EPS -4.22 -2.51 -4.95 8.33 27.38 53.33 -3.31 4.12%
EY -23.70 -39.89 -20.22 12.00 3.65 1.88 -30.21 -3.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.29 0.67 0.70 0.78 1.78 1.56 4.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 0.10 0.09 0.06 0.07 0.05 0.13 0.16 -
P/RPS 2.10 0.54 0.22 0.16 0.24 0.70 1.75 3.08%
P/EPS -4.22 -2.51 -4.95 8.33 19.56 43.33 -3.78 1.85%
EY -23.70 -39.89 -20.22 12.00 5.11 2.31 -26.44 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.29 0.67 0.70 0.56 1.44 1.78 1.95%

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