[KGROUP] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 99.74%
YoY- -100.1%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 22,684 16,844 9,620 13,564 9,209 9,084 9,198 82.23%
PBT -2,421 -2,481 -3,826 -36 -4,060 568 3,472 -
Tax -91 -9 0 0 -581 -278 -418 -63.71%
NP -2,512 -2,490 -3,826 -36 -4,641 289 3,054 -
-
NP to SH -2,511 -2,480 -3,812 -12 -4,589 460 3,188 -
-
Tax Rate - - - - - 48.94% 12.04% -
Total Cost 25,196 19,334 13,446 13,600 13,850 8,794 6,144 155.54%
-
Net Worth 46,716 46,500 7,779 7,745 9,681 9,583 11,663 151.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 46,716 46,500 7,779 7,745 9,681 9,583 11,663 151.57%
NOSH 583,953 581,250 194,489 193,628 193,628 191,666 194,390 107.77%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -11.07% -14.79% -39.77% -0.27% -50.40% 3.19% 33.20% -
ROE -5.38% -5.33% -49.00% -0.15% -47.40% 4.80% 27.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.88 2.90 4.95 7.01 4.76 4.74 4.73 -12.33%
EPS -0.43 -0.43 -1.96 0.00 -2.37 0.24 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.04 0.04 0.05 0.05 0.06 21.07%
Adjusted Per Share Value based on latest NOSH - 193,490
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.62 0.46 0.26 0.37 0.25 0.25 0.25 82.91%
EPS -0.07 -0.07 -0.10 0.00 -0.12 0.01 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0126 0.0021 0.0021 0.0026 0.0026 0.0032 150.04%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.065 0.07 0.09 0.10 0.10 0.12 0.12 -
P/RPS 1.67 2.42 1.82 1.43 2.10 2.53 2.54 -24.33%
P/EPS -15.12 -16.41 -4.59 -1,613.57 -4.22 50.00 7.32 -
EY -6.62 -6.10 -21.78 -0.06 -23.70 2.00 13.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 2.25 2.50 2.00 2.40 2.00 -45.16%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 29/08/13 29/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.07 0.065 0.075 0.125 0.10 0.10 0.12 -
P/RPS 1.80 2.24 1.52 1.78 2.10 2.11 2.54 -20.46%
P/EPS -16.28 -15.23 -3.83 -2,016.97 -4.22 41.67 7.32 -
EY -6.14 -6.56 -26.13 -0.05 -23.70 2.40 13.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 1.88 3.13 2.00 2.00 2.00 -42.06%

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