[KGROUP] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.22%
YoY- 111.48%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Revenue 32,398 44,387 22,728 22,098 13,792 9,788 8,136 24.72%
PBT 360 2,353 -318 628 -5,454 -6,562 757 -11.20%
Tax 0 0 0 0 -18 -27 -201 -
NP 360 2,353 -318 628 -5,472 -6,589 556 -6.71%
-
NP to SH 521 1,434 -267 628 -5,472 -6,589 556 -1.03%
-
Tax Rate 0.00% 0.00% - 0.00% - - 26.55% -
Total Cost 32,038 42,034 23,046 21,470 19,264 16,377 7,580 25.91%
-
Net Worth 17,366 159,333 16,019 15,699 16,888 20,054 26,936 -6.77%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Net Worth 17,366 159,333 16,019 15,699 16,888 20,054 26,936 -6.77%
NOSH 173,666 177,037 177,999 174,444 168,888 159,927 146,315 2.77%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
NP Margin 1.11% 5.30% -1.40% 2.84% -39.68% -67.32% 6.83% -
ROE 3.00% 0.90% -1.67% 4.00% -32.40% -32.85% 2.06% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
RPS 18.66 25.07 12.77 12.67 8.17 6.12 5.56 21.35%
EPS 0.30 0.81 -0.15 0.36 -3.24 -4.12 0.38 -3.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.90 0.09 0.09 0.10 0.1254 0.1841 -9.29%
Adjusted Per Share Value based on latest NOSH - 177,500
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
RPS 0.88 1.21 0.62 0.60 0.37 0.27 0.22 24.81%
EPS 0.01 0.04 -0.01 0.02 -0.15 -0.18 0.02 -10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0047 0.0433 0.0044 0.0043 0.0046 0.0055 0.0073 -6.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/06/04 -
Price 0.07 0.08 0.06 0.12 0.12 0.10 0.28 -
P/RPS 0.38 0.32 0.47 0.95 0.00 1.63 5.04 -33.85%
P/EPS 23.33 9.88 -40.00 33.33 0.00 -2.43 73.68 -16.79%
EY 4.29 10.13 -2.50 3.00 0.00 -41.20 1.36 20.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.09 0.67 1.33 0.00 0.80 1.52 -11.65%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 CAGR
Date 29/11/10 23/11/09 27/11/08 27/11/07 29/11/06 30/08/05 16/08/04 -
Price 0.06 0.08 0.07 0.12 0.14 0.10 0.28 -
P/RPS 0.32 0.32 0.55 0.95 0.00 1.63 5.04 -35.64%
P/EPS 20.00 9.88 -46.67 33.33 0.00 -2.43 73.68 -18.81%
EY 5.00 10.13 -2.14 3.00 0.00 -41.20 1.36 23.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.09 0.78 1.33 0.00 0.80 1.52 -13.80%

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