[KGROUP] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -242.65%
YoY- 94.91%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 88,020 57,525 47,360 32,964 34,404 22,684 16,844 201.43%
PBT -3,180 -3,934 -1,813 -152 136 -2,421 -2,481 18.01%
Tax 0 -315 -25 0 0 -91 -9 -
NP -3,180 -4,249 -1,838 -152 136 -2,512 -2,490 17.72%
-
NP to SH -3,516 -4,592 -2,060 -194 136 -2,511 -2,480 26.22%
-
Tax Rate - - - - 0.00% - - -
Total Cost 91,200 61,774 49,198 33,116 34,268 25,196 19,334 181.53%
-
Net Worth 41,019 40,688 45,777 38,799 27,199 46,716 46,500 -8.02%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 41,019 40,688 45,777 38,799 27,199 46,716 46,500 -8.02%
NOSH 585,999 581,265 572,222 485,000 340,000 583,953 581,250 0.54%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -3.61% -7.39% -3.88% -0.46% 0.40% -11.07% -14.79% -
ROE -8.57% -11.29% -4.50% -0.50% 0.50% -5.38% -5.33% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 15.02 9.90 8.28 6.80 10.12 3.88 2.90 199.65%
EPS -0.60 -0.79 -0.36 -0.04 0.04 -0.43 -0.43 24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.08 0.08 0.08 0.08 -8.52%
Adjusted Per Share Value based on latest NOSH - 655,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.39 1.56 1.29 0.90 0.94 0.62 0.46 200.28%
EPS -0.10 -0.12 -0.06 -0.01 0.00 -0.07 -0.07 26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.0111 0.0124 0.0105 0.0074 0.0127 0.0126 -7.55%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.065 0.06 0.075 0.065 0.07 0.065 0.07 -
P/RPS 0.43 0.61 0.91 0.96 0.69 1.67 2.42 -68.42%
P/EPS -10.83 -7.59 -20.83 -162.50 175.00 -15.12 -16.41 -24.21%
EY -9.23 -13.17 -4.80 -0.62 0.57 -6.62 -6.10 31.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 0.94 0.81 0.88 0.81 0.88 3.75%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 27/11/14 27/08/14 29/05/14 28/02/14 26/11/13 -
Price 0.06 0.075 0.07 0.07 0.065 0.07 0.065 -
P/RPS 0.40 0.76 0.85 1.03 0.64 1.80 2.24 -68.32%
P/EPS -10.00 -9.49 -19.44 -175.00 162.50 -16.28 -15.23 -24.47%
EY -10.00 -10.53 -5.14 -0.57 0.62 -6.14 -6.56 32.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.07 0.88 0.88 0.81 0.88 0.81 4.07%

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