[KGROUP] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.7%
YoY- -745.07%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 32,964 9,620 9,198 36,106 26,844 64,336 33,976 -0.50%
PBT -152 -3,826 3,472 -6,398 480 2,544 524 -
Tax 0 0 -418 0 0 0 0 -
NP -152 -3,826 3,054 -6,398 480 2,544 524 -
-
NP to SH -194 -3,812 3,188 -5,754 892 1,982 512 -
-
Tax Rate - - 12.04% - 0.00% 0.00% 0.00% -
Total Cost 33,116 13,446 6,144 42,504 26,364 61,792 33,452 -0.16%
-
Net Worth 38,799 7,779 11,663 12,355 17,840 17,696 15,359 16.69%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 38,799 7,779 11,663 12,355 17,840 17,696 15,359 16.69%
NOSH 485,000 194,489 194,390 176,503 178,400 176,964 170,666 19.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -0.46% -39.77% 33.20% -17.72% 1.79% 3.95% 1.54% -
ROE -0.50% -49.00% 27.33% -46.57% 5.00% 11.20% 3.33% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.80 4.95 4.73 20.46 15.05 36.36 19.91 -16.38%
EPS -0.04 -1.96 1.64 -3.26 0.50 1.12 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.04 0.06 0.07 0.10 0.10 0.09 -1.94%
Adjusted Per Share Value based on latest NOSH - 175,890
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.90 0.26 0.25 0.98 0.73 1.75 0.92 -0.36%
EPS -0.01 -0.10 0.09 -0.16 0.02 0.05 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0105 0.0021 0.0032 0.0034 0.0049 0.0048 0.0042 16.49%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.065 0.09 0.12 0.08 0.06 0.08 0.09 -
P/RPS 0.96 1.82 2.54 0.39 0.40 0.22 0.45 13.45%
P/EPS -162.50 -4.59 7.32 -2.45 12.00 7.14 30.00 -
EY -0.62 -21.78 13.67 -40.75 8.33 14.00 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 2.25 2.00 1.14 0.60 0.80 1.00 -3.44%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 29/08/12 26/08/11 25/08/10 27/08/09 27/08/08 -
Price 0.07 0.075 0.12 0.11 0.06 0.08 0.08 -
P/RPS 1.03 1.52 2.54 0.54 0.40 0.22 0.40 17.06%
P/EPS -175.00 -3.83 7.32 -3.37 12.00 7.14 26.67 -
EY -0.57 -26.13 13.67 -29.64 8.33 14.00 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.88 2.00 1.57 0.60 0.80 0.89 -0.18%

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