[KGROUP] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -83.5%
YoY- -3225.77%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 38,088 28,542 0 41,906 32,964 9,620 9,198 25.50%
PBT -8,700 -16,952 0 -4,072 -152 -3,826 3,472 -
Tax 0 0 0 0 0 0 -418 -
NP -8,700 -16,952 0 -4,072 -152 -3,826 3,054 -
-
NP to SH -8,840 -17,580 0 -6,452 -194 -3,812 3,188 -
-
Tax Rate - - - - - - 12.04% -
Total Cost 46,788 45,494 0 45,978 33,116 13,446 6,144 38.34%
-
Net Worth 74,787 76,651 34,595 40,324 38,799 7,779 11,663 34.59%
Dividend
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 74,787 76,651 34,595 40,324 38,799 7,779 11,663 34.59%
NOSH 470,711 427,902 691,917 576,071 485,000 194,489 194,390 15.18%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -22.84% -59.39% 0.00% -9.72% -0.46% -39.77% 33.20% -
ROE -11.82% -22.93% 0.00% -16.00% -0.50% -49.00% 27.33% -
Per Share
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.17 2.05 0.00 7.27 6.80 4.95 4.73 9.13%
EPS -1.90 -1.26 0.00 -1.12 -0.04 -1.96 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.055 0.05 0.07 0.08 0.04 0.06 17.02%
Adjusted Per Share Value based on latest NOSH - 586,749
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.04 0.78 0.00 1.14 0.90 0.26 0.25 25.59%
EPS -0.24 -0.48 0.00 -0.18 -0.01 -0.10 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 0.0208 0.0094 0.011 0.0105 0.0021 0.0032 34.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.045 0.12 0.05 0.055 0.065 0.09 0.12 -
P/RPS 0.55 5.86 0.00 0.76 0.96 1.82 2.54 -21.69%
P/EPS -2.37 -9.51 0.00 -4.91 -162.50 -4.59 7.32 -
EY -42.13 -10.51 0.00 -20.36 -0.62 -21.78 13.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 2.18 1.00 0.79 0.81 2.25 2.00 -26.97%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/11/18 29/11/17 29/11/16 27/08/15 27/08/14 29/08/13 29/08/12 -
Price 0.05 0.205 0.04 0.04 0.07 0.075 0.12 -
P/RPS 0.61 10.01 0.00 0.55 1.03 1.52 2.54 -20.39%
P/EPS -2.64 -16.25 0.00 -3.57 -175.00 -3.83 7.32 -
EY -37.92 -6.15 0.00 -28.00 -0.57 -26.13 13.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 3.73 0.80 0.57 0.88 1.88 2.00 -25.77%

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