[KGROUP] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -961.86%
YoY- 16.94%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 28,745 0 39,372 47,360 16,844 9,084 32,964 -2.16%
PBT -10,960 0 -4,668 -1,813 -2,481 568 -5,832 10.60%
Tax 17 0 -30 -25 -9 -278 0 -
NP -10,942 0 -4,698 -1,838 -2,490 289 -5,832 10.57%
-
NP to SH -11,401 0 -6,637 -2,060 -2,480 460 -5,313 12.97%
-
Tax Rate - - - - - 48.94% - -
Total Cost 39,687 0 44,070 49,198 19,334 8,794 38,796 0.36%
-
Net Worth 76,867 39,518 34,730 45,777 46,500 9,583 12,342 33.95%
Dividend
31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 76,867 39,518 34,730 45,777 46,500 9,583 12,342 33.95%
NOSH 427,902 819,054 578,837 572,222 581,250 191,666 176,327 15.22%
Ratio Analysis
31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -38.07% 0.00% -11.93% -3.88% -14.79% 3.19% -17.69% -
ROE -14.83% 0.00% -19.11% -4.50% -5.33% 4.80% -43.05% -
Per Share
31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.69 0.00 6.80 8.28 2.90 4.74 18.69 -26.63%
EPS -1.07 0.00 -1.15 -0.36 -0.43 0.24 -3.01 -15.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0561 0.06 0.08 0.08 0.05 0.07 0.40%
Adjusted Per Share Value based on latest NOSH - 579,200
31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.78 0.00 1.07 1.29 0.46 0.25 0.90 -2.26%
EPS -0.31 0.00 -0.18 -0.06 -0.07 0.01 -0.14 13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0107 0.0094 0.0124 0.0126 0.0026 0.0034 33.67%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/12/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.15 0.04 0.045 0.075 0.07 0.12 0.09 -
P/RPS 5.59 0.00 0.66 0.91 2.42 2.53 0.48 48.04%
P/EPS -14.08 0.00 -3.92 -20.83 -16.41 50.00 -2.99 28.09%
EY -7.10 0.00 -25.48 -4.80 -6.10 2.00 -33.48 -21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 0.71 0.75 0.94 0.88 2.40 1.29 8.01%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/02/18 28/02/17 27/11/15 27/11/14 26/11/13 29/11/12 29/11/11 -
Price 0.10 0.05 0.045 0.07 0.065 0.10 0.08 -
P/RPS 3.72 0.00 0.66 0.85 2.24 2.11 0.43 41.17%
P/EPS -9.39 0.00 -3.92 -19.44 -15.23 41.67 -2.65 22.40%
EY -10.65 0.00 -25.48 -5.14 -6.56 2.40 -37.67 -18.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.89 0.75 0.88 0.81 2.00 1.14 3.21%

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