[KGROUP] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 66.64%
YoY- 83.27%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Revenue 71,947 44,605 36,594 8,869 12,984 11,889 4,239 57.28%
PBT 1,335 868 582 -2,155 -14,054 957 180 37.78%
Tax -263 18 -33 -142 327 -143 -75 22.22%
NP 1,072 886 549 -2,297 -13,727 814 105 45.00%
-
NP to SH 1,287 776 549 -2,297 -13,727 814 105 49.30%
-
Tax Rate 19.70% -2.07% 5.67% - - 14.94% 41.67% -
Total Cost 70,875 43,719 36,045 11,166 26,711 11,075 4,134 57.54%
-
Net Worth 20,153 17,653 15,750 16,099 17,462 30,942 21,944 -1.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Net Worth 20,153 17,653 15,750 16,099 17,462 30,942 21,944 -1.35%
NOSH 201,538 176,538 174,999 178,888 163,962 180,000 116,666 9.13%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
NP Margin 1.49% 1.99% 1.50% -25.90% -105.72% 6.85% 2.48% -
ROE 6.39% 4.40% 3.49% -14.27% -78.61% 2.63% 0.48% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
RPS 35.70 25.27 20.91 4.96 7.92 6.61 3.63 44.14%
EPS 0.64 0.44 0.31 -1.28 -8.37 0.45 0.09 36.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.1065 0.1719 0.1881 -9.61%
Adjusted Per Share Value based on latest NOSH - 178,888
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
RPS 1.96 1.21 0.99 0.24 0.35 0.32 0.12 56.32%
EPS 0.03 0.02 0.01 -0.06 -0.37 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0048 0.0043 0.0044 0.0047 0.0084 0.006 -1.38%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/12/04 - -
Price 0.06 0.08 0.12 0.17 0.17 0.23 0.00 -
P/RPS 0.17 0.32 0.57 3.43 2.15 3.48 0.00 -
P/EPS 9.40 18.20 38.25 -13.24 -2.03 50.86 0.00 -
EY 10.64 5.49 2.61 -7.55 -49.25 1.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 1.33 1.89 1.60 1.34 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/12/03 CAGR
Date 25/05/10 27/05/09 28/05/08 30/05/07 30/05/06 25/02/05 - -
Price 0.06 0.10 0.10 0.15 0.12 0.21 0.00 -
P/RPS 0.17 0.40 0.48 3.03 1.52 3.18 0.00 -
P/EPS 9.40 22.75 31.88 -11.68 -1.43 46.44 0.00 -
EY 10.64 4.40 3.14 -8.56 -69.77 2.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.00 1.11 1.67 1.13 1.22 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