[KGROUP] YoY Quarter Result on 30-Sep-2004 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- -65.51%
YoY- -76.39%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 11,182 1,810 1,260 3,336 13,918 -5.01%
PBT -66 -1,593 -2,559 216 1,454 -
Tax -27 -149 228 111 -69 -19.78%
NP -93 -1,742 -2,331 327 1,385 -
-
NP to SH -93 -1,742 -2,331 327 1,385 -
-
Tax Rate - - - -51.39% 4.75% -
Total Cost 11,275 3,552 3,591 3,009 12,533 -2.45%
-
Net Worth 16,740 15,836 17,179 28,632 7,321 21.45%
Dividend
31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 16,740 15,836 17,179 28,632 7,321 21.45%
NOSH 185,999 175,959 159,657 163,333 61,013 29.94%
Ratio Analysis
31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -0.83% -96.24% -185.00% 9.80% 9.95% -
ROE -0.56% -11.00% -13.57% 1.14% 18.92% -
Per Share
31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.01 1.03 0.79 2.04 22.81 -26.90%
EPS -0.05 -0.99 -1.46 0.20 2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.1076 0.1753 0.12 -6.53%
Adjusted Per Share Value based on latest NOSH - 163,333
31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 0.30 0.05 0.03 0.09 0.38 -5.40%
EPS 0.00 -0.05 -0.06 0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0046 0.0043 0.0047 0.0078 0.002 21.62%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Date 31/12/07 29/12/06 30/09/05 30/09/04 - -
Price 0.16 0.14 0.10 0.27 0.00 -
P/RPS 2.66 13.61 12.67 13.22 0.00 -
P/EPS -320.00 -14.14 -6.85 134.86 0.00 -
EY -0.31 -7.07 -14.60 0.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.56 0.93 1.54 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/02/08 27/02/07 30/11/05 30/11/04 29/12/03 -
Price 0.13 0.16 0.08 0.28 0.00 -
P/RPS 2.16 15.55 10.14 13.71 0.00 -
P/EPS -260.00 -16.16 -5.48 139.86 0.00 -
EY -0.38 -6.19 -18.25 0.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.78 0.74 1.60 0.00 -

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