[KGROUP] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 35.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 38,088 37,840 27,872 28,745 28,542 25,896 0 -
PBT -8,700 -13,212 -9,283 -10,960 -16,952 -34,740 0 -
Tax 0 0 -164 17 0 0 0 -
NP -8,700 -13,212 -9,447 -10,942 -16,952 -34,740 0 -
-
NP to SH -8,840 -13,788 -9,601 -11,401 -17,580 -35,872 0 -
-
Tax Rate - - - - - - - -
Total Cost 46,788 51,052 37,319 39,687 45,494 60,636 0 -
-
Net Worth 74,787 75,035 64,577 76,867 76,651 72,523 39,115 53.98%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 74,787 75,035 64,577 76,867 76,651 72,523 39,115 53.98%
NOSH 470,711 470,692 427,902 427,902 427,902 1,299,710 1,638,000 -56.41%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -22.84% -34.92% -33.89% -38.07% -59.39% -134.15% 0.00% -
ROE -11.82% -18.38% -14.87% -14.83% -22.93% -49.46% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.17 8.19 3.06 2.69 2.05 1.99 0.00 -
EPS -1.90 -3.00 -1.05 -1.07 -1.26 -2.76 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1625 0.0708 0.0718 0.055 0.0558 0.0538 107.01%
Adjusted Per Share Value based on latest NOSH - 427,902
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.06 1.05 0.77 0.80 0.79 0.72 0.00 -
EPS -0.24 -0.38 -0.27 -0.32 -0.49 -0.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0208 0.0179 0.0213 0.0212 0.0201 0.0108 54.23%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.045 0.08 0.075 0.15 0.12 0.04 0.065 -
P/RPS 0.55 0.98 2.45 5.59 5.86 2.01 0.00 -
P/EPS -2.37 -2.68 -7.13 -14.08 -9.51 -1.45 0.00 -
EY -42.13 -37.32 -14.03 -7.10 -10.51 -69.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.49 1.06 2.09 2.18 0.72 1.21 -62.27%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 31/05/18 27/02/18 29/11/17 29/08/17 01/06/17 -
Price 0.05 0.06 0.065 0.10 0.205 0.03 0.045 -
P/RPS 0.61 0.73 2.13 3.72 10.01 1.51 0.00 -
P/EPS -2.64 -2.01 -6.18 -9.39 -16.25 -1.09 0.00 -
EY -37.92 -49.77 -16.19 -10.65 -6.15 -92.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.92 1.39 3.73 0.54 0.84 -48.51%

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