[KGROUP] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 14,597 19,044 14,271 0 20,953 16,482 4,810 19.42%
PBT -4,989 -4,350 -8,476 0 -2,036 -76 -1,913 16.56%
Tax 0 0 0 0 0 0 0 -
NP -4,989 -4,350 -8,476 0 -2,036 -76 -1,913 16.56%
-
NP to SH -4,352 -4,420 -8,790 0 -3,226 -97 -1,906 14.11%
-
Tax Rate - - - - - - - -
Total Cost 19,586 23,394 22,747 0 22,989 16,558 6,723 18.64%
-
Net Worth 69,619 74,787 76,651 34,595 40,324 38,799 7,779 41.96%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 69,619 74,787 76,651 34,595 40,324 38,799 7,779 41.96%
NOSH 520,711 470,711 427,902 691,917 576,071 485,000 194,489 17.05%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -34.18% -22.84% -59.39% 0.00% -9.72% -0.46% -39.77% -
ROE -6.25% -5.91% -11.47% 0.00% -8.00% -0.25% -24.50% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.80 4.08 1.02 0.00 3.64 3.40 2.47 2.02%
EPS -0.84 -0.95 -0.63 0.00 -0.56 -0.02 -0.98 -2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1604 0.055 0.05 0.07 0.08 0.04 21.27%
Adjusted Per Share Value based on latest NOSH - 689,600
30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.40 0.52 0.39 0.00 0.57 0.45 0.13 19.68%
EPS -0.12 -0.12 -0.24 0.00 -0.09 0.00 -0.05 15.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0203 0.0208 0.0094 0.011 0.0105 0.0021 42.08%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/06/15 30/06/14 28/06/13 -
Price 0.035 0.045 0.12 0.05 0.055 0.065 0.09 -
P/RPS 1.25 1.10 11.72 0.00 1.51 1.91 3.64 -15.70%
P/EPS -4.19 -4.75 -19.03 0.00 -9.82 -325.00 -9.18 -11.78%
EY -23.88 -21.07 -5.26 0.00 -10.18 -0.31 -10.89 13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 2.18 1.00 0.79 0.81 2.25 -29.17%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/11/19 29/11/18 29/11/17 29/11/16 27/08/15 27/08/14 29/08/13 -
Price 0.04 0.05 0.205 0.04 0.04 0.07 0.075 -
P/RPS 1.43 1.22 20.02 0.00 1.10 2.06 3.03 -11.31%
P/EPS -4.79 -5.27 -32.50 0.00 -7.14 -350.00 -7.65 -7.21%
EY -20.89 -18.96 -3.08 0.00 -14.00 -0.29 -13.07 7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 3.73 0.80 0.57 0.88 1.88 -25.42%

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