[KGROUP] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 105.42%
YoY- 1233.33%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 57,525 47,360 32,964 34,404 22,684 16,844 9,620 228.37%
PBT -3,934 -1,813 -152 136 -2,421 -2,481 -3,826 1.86%
Tax -315 -25 0 0 -91 -9 0 -
NP -4,249 -1,838 -152 136 -2,512 -2,490 -3,826 7.22%
-
NP to SH -4,592 -2,060 -194 136 -2,511 -2,480 -3,812 13.17%
-
Tax Rate - - - 0.00% - - - -
Total Cost 61,774 49,198 33,116 34,268 25,196 19,334 13,446 175.59%
-
Net Worth 40,688 45,777 38,799 27,199 46,716 46,500 7,779 200.41%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 40,688 45,777 38,799 27,199 46,716 46,500 7,779 200.41%
NOSH 581,265 572,222 485,000 340,000 583,953 581,250 194,489 107.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -7.39% -3.88% -0.46% 0.40% -11.07% -14.79% -39.77% -
ROE -11.29% -4.50% -0.50% 0.50% -5.38% -5.33% -49.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.90 8.28 6.80 10.12 3.88 2.90 4.95 58.53%
EPS -0.79 -0.36 -0.04 0.04 -0.43 -0.43 -1.96 -45.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.08 0.08 0.08 0.04 45.07%
Adjusted Per Share Value based on latest NOSH - 340,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.56 1.29 0.90 0.94 0.62 0.46 0.26 229.11%
EPS -0.12 -0.06 -0.01 0.00 -0.07 -0.07 -0.10 12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0124 0.0105 0.0074 0.0127 0.0126 0.0021 202.51%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.06 0.075 0.065 0.07 0.065 0.07 0.09 -
P/RPS 0.61 0.91 0.96 0.69 1.67 2.42 1.82 -51.65%
P/EPS -7.59 -20.83 -162.50 175.00 -15.12 -16.41 -4.59 39.70%
EY -13.17 -4.80 -0.62 0.57 -6.62 -6.10 -21.78 -28.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.94 0.81 0.88 0.81 0.88 2.25 -47.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 29/05/14 28/02/14 26/11/13 29/08/13 -
Price 0.075 0.07 0.07 0.065 0.07 0.065 0.075 -
P/RPS 0.76 0.85 1.03 0.64 1.80 2.24 1.52 -36.92%
P/EPS -9.49 -19.44 -175.00 162.50 -16.28 -15.23 -3.83 82.80%
EY -10.53 -5.14 -0.57 0.62 -6.14 -6.56 -26.13 -45.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.88 0.88 0.81 0.88 0.81 1.88 -31.25%

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