[KGROUP] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -46.09%
YoY- 155.4%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 20,953 16,482 4,810 4,599 18,053 13,422 32,168 -6.89%
PBT -2,036 -76 -1,913 1,736 -3,199 240 1,272 -
Tax 0 0 0 -209 0 0 0 -
NP -2,036 -76 -1,913 1,527 -3,199 240 1,272 -
-
NP to SH -3,226 -97 -1,906 1,594 -2,877 446 991 -
-
Tax Rate - - - 12.04% - 0.00% 0.00% -
Total Cost 22,989 16,558 6,723 3,072 21,252 13,182 30,896 -4.80%
-
Net Worth 40,324 38,799 7,779 11,663 12,355 17,840 17,696 14.70%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 40,324 38,799 7,779 11,663 12,355 17,840 17,696 14.70%
NOSH 576,071 485,000 194,489 194,390 176,503 178,400 176,964 21.72%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -9.72% -0.46% -39.77% 33.20% -17.72% 1.79% 3.95% -
ROE -8.00% -0.25% -24.50% 13.67% -23.29% 2.50% 5.60% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.64 3.40 2.47 2.37 10.23 7.52 18.18 -23.50%
EPS -0.56 -0.02 -0.98 0.82 -1.63 0.25 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.04 0.06 0.07 0.10 0.10 -5.76%
Adjusted Per Share Value based on latest NOSH - 194,714
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.57 0.45 0.13 0.13 0.49 0.36 0.87 -6.80%
EPS -0.09 0.00 -0.05 0.04 -0.08 0.01 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.011 0.0105 0.0021 0.0032 0.0034 0.0049 0.0048 14.81%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.055 0.065 0.09 0.12 0.08 0.06 0.08 -
P/RPS 1.51 1.91 3.64 5.07 0.78 0.80 0.44 22.80%
P/EPS -9.82 -325.00 -9.18 14.63 -4.91 24.00 14.29 -
EY -10.18 -0.31 -10.89 6.83 -20.38 4.17 7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 2.25 2.00 1.14 0.60 0.80 -0.20%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 29/08/13 29/08/12 26/08/11 25/08/10 27/08/09 -
Price 0.04 0.07 0.075 0.12 0.11 0.06 0.08 -
P/RPS 1.10 2.06 3.03 5.07 1.08 0.80 0.44 16.49%
P/EPS -7.14 -350.00 -7.65 14.63 -6.75 24.00 14.29 -
EY -14.00 -0.29 -13.07 6.83 -14.82 4.17 7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.88 1.88 2.00 1.57 0.60 0.80 -5.49%

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