[KGROUP] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -205.87%
YoY- -22.16%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 31/12/16 CAGR
Revenue 27,872 28,431 29,179 26,792 26,704 26,704 27,545 0.95%
PBT -9,283 -8,126 -8,042 -9,939 -3,365 -3,365 -4,786 70.13%
Tax -164 -37 -50 -50 -50 -50 0 -
NP -9,447 -8,163 -8,092 -9,989 -3,415 -3,415 -4,786 72.54%
-
NP to SH -9,617 -8,609 -8,617 -10,519 -3,439 -3,439 -4,810 74.33%
-
Tax Rate - - - - - - - -
Total Cost 37,319 36,594 37,271 36,781 30,119 30,119 32,331 12.19%
-
Net Worth 64,577 76,867 76,651 72,523 39,478 39,478 39,518 48.28%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 31/12/16 CAGR
Net Worth 64,577 76,867 76,651 72,523 39,478 39,478 39,518 48.28%
NOSH 427,902 427,902 427,902 1,299,710 1,638,000 727,049 704,424 -32.96%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 31/12/16 CAGR
NP Margin -33.89% -28.71% -27.73% -37.28% -12.79% -12.79% -17.38% -
ROE -14.89% -11.20% -11.24% -14.50% -8.71% -8.71% -12.17% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 31/12/16 CAGR
RPS 3.06 2.66 2.09 2.06 3.67 3.67 3.91 -17.85%
EPS -1.05 -0.80 -0.62 -0.81 -0.47 -0.47 -0.68 41.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.0718 0.055 0.0558 0.0543 0.0543 0.0561 20.52%
Adjusted Per Share Value based on latest NOSH - 1,299,710
31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 31/12/16 CAGR
RPS 0.77 0.79 0.81 0.74 0.74 0.74 0.76 1.05%
EPS -0.27 -0.24 -0.24 -0.29 -0.10 -0.10 -0.13 79.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0179 0.0213 0.0212 0.0201 0.0109 0.0109 0.0109 48.87%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 31/12/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/05/17 31/03/17 30/12/16 -
Price 0.075 0.15 0.12 0.04 0.045 0.065 0.04 -
P/RPS 2.45 5.65 5.73 1.94 1.23 1.77 1.02 101.97%
P/EPS -7.11 -18.65 -19.41 -4.94 -9.51 -13.74 -5.86 16.77%
EY -14.06 -5.36 -5.15 -20.23 -10.51 -7.28 -17.07 -14.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 2.09 2.18 0.72 0.83 1.20 0.71 37.91%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 31/12/16 CAGR
Date 31/05/18 27/02/18 29/11/17 29/08/17 31/05/17 01/06/17 28/02/17 -
Price 0.065 0.10 0.205 0.03 0.045 0.045 0.05 -
P/RPS 2.13 3.77 9.79 1.46 1.23 1.23 1.28 50.46%
P/EPS -6.16 -12.44 -33.16 -3.71 -9.51 -9.51 -7.32 -12.92%
EY -16.22 -8.04 -3.02 -26.98 -10.51 -10.51 -13.66 14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.39 3.73 0.54 0.83 0.83 0.89 2.69%

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