[KGROUP] YoY Annualized Quarter 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- 7.95%
YoY- 287.11%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 9,198 36,106 26,844 64,336 33,976 25,948 17,506 -10.16%
PBT 3,472 -6,398 480 2,544 524 972 -6,278 -
Tax -418 0 0 0 0 0 -24 60.93%
NP 3,054 -6,398 480 2,544 524 972 -6,302 -
-
NP to SH 3,188 -5,754 892 1,982 512 972 -6,302 -
-
Tax Rate 12.04% - 0.00% 0.00% 0.00% 0.00% - -
Total Cost 6,144 42,504 26,364 61,792 33,452 24,976 23,809 -20.19%
-
Net Worth 11,663 12,355 17,840 17,696 15,359 15,621 17,742 -6.74%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 11,663 12,355 17,840 17,696 15,359 15,621 17,742 -6.74%
NOSH 194,390 176,503 178,400 176,964 170,666 173,571 166,443 2.61%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 33.20% -17.72% 1.79% 3.95% 1.54% 3.75% -36.00% -
ROE 27.33% -46.57% 5.00% 11.20% 3.33% 6.22% -35.52% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.73 20.46 15.05 36.36 19.91 14.95 10.52 -12.46%
EPS 1.64 -3.26 0.50 1.12 0.30 0.56 -3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.10 0.10 0.09 0.09 0.1066 -9.12%
Adjusted Per Share Value based on latest NOSH - 177,333
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.25 0.98 0.73 1.75 0.92 0.71 0.48 -10.29%
EPS 0.09 -0.16 0.02 0.05 0.01 0.03 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0034 0.0049 0.0048 0.0042 0.0042 0.0048 -6.52%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.12 0.08 0.06 0.08 0.09 0.16 0.14 -
P/RPS 2.54 0.39 0.40 0.22 0.45 1.07 1.33 11.37%
P/EPS 7.32 -2.45 12.00 7.14 30.00 28.57 -3.70 -
EY 13.67 -40.75 8.33 14.00 3.33 3.50 -27.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.14 0.60 0.80 1.00 1.78 1.31 7.29%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 25/08/10 27/08/09 27/08/08 29/08/07 28/08/06 -
Price 0.12 0.11 0.06 0.08 0.08 0.12 0.12 -
P/RPS 2.54 0.54 0.40 0.22 0.40 0.80 1.14 14.27%
P/EPS 7.32 -3.37 12.00 7.14 26.67 21.43 -3.17 -
EY 13.67 -29.64 8.33 14.00 3.75 4.67 -31.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.57 0.60 0.80 0.89 1.33 1.13 9.97%

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