[KGROUP] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 201.86%
YoY- 110.28%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Revenue 13,422 32,168 16,988 12,974 13,130 8,517 5,484 15.39%
PBT 240 1,272 262 486 -4,709 202 -326 -
Tax 0 0 0 0 -18 -151 -66 -
NP 240 1,272 262 486 -4,727 51 -392 -
-
NP to SH 446 991 256 486 -4,727 51 -392 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 74.75% - -
Total Cost 13,182 30,896 16,726 12,488 17,857 8,466 5,876 13.79%
-
Net Worth 17,840 17,696 15,359 15,621 17,742 28,781 25,367 -5.47%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Net Worth 17,840 17,696 15,359 15,621 17,742 28,781 25,367 -5.47%
NOSH 178,400 176,964 170,666 173,571 166,443 170,000 139,999 3.95%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
NP Margin 1.79% 3.95% 1.54% 3.75% -36.00% 0.60% -7.15% -
ROE 2.50% 5.60% 1.67% 3.11% -26.64% 0.18% -1.55% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
RPS 7.52 18.18 9.95 7.47 7.89 5.01 3.92 10.98%
EPS 0.25 0.56 0.15 0.28 -2.84 0.03 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.1066 0.1693 0.1812 -9.06%
Adjusted Per Share Value based on latest NOSH - 180,555
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
RPS 0.36 0.87 0.46 0.35 0.36 0.23 0.15 15.03%
EPS 0.01 0.03 0.01 0.01 -0.13 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0048 0.0042 0.0042 0.0048 0.0078 0.0069 -5.32%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/03/05 31/03/04 -
Price 0.06 0.08 0.09 0.16 0.14 0.17 0.38 -
P/RPS 0.80 0.44 0.90 2.14 1.77 3.39 9.70 -32.90%
P/EPS 24.00 14.29 60.00 57.14 -4.93 566.67 -135.71 -
EY 4.17 7.00 1.67 1.75 -20.29 0.18 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 1.00 1.78 1.31 1.00 2.10 -18.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Date 25/08/10 27/08/09 27/08/08 29/08/07 28/08/06 27/05/05 17/05/04 -
Price 0.06 0.08 0.08 0.12 0.12 0.10 0.27 -
P/RPS 0.80 0.44 0.80 1.61 1.52 2.00 6.89 -29.13%
P/EPS 24.00 14.29 53.33 42.86 -4.23 333.33 -96.43 -
EY 4.17 7.00 1.88 2.33 -23.67 0.30 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.89 1.33 1.13 0.59 1.49 -13.54%

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