[KGROUP] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 71.68%
YoY- 91.37%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 29,179 29,467 72,426 34,356 9,420 15,692 45,991 -7.01%
PBT -8,042 -8,968 -5,894 -585 -7,709 -2,390 -5,498 6.26%
Tax -50 101 2,167 -91 -372 -241 0 -
NP -8,092 -8,867 -3,727 -676 -8,081 -2,631 -5,498 6.37%
-
NP to SH -8,617 -8,583 -7,721 -698 -8,090 -1,845 -5,065 8.86%
-
Tax Rate - - - - - - - -
Total Cost 37,271 38,334 76,153 35,032 17,501 18,323 51,489 -5.03%
-
Net Worth 76,651 34,480 0 52,399 7,767 11,682 12,312 33.94%
Dividend
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 76,651 34,480 0 52,399 7,767 11,682 12,312 33.94%
NOSH 427,902 689,600 586,749 655,000 194,183 194,714 175,890 15.26%
Ratio Analysis
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -27.73% -30.09% -5.15% -1.97% -85.79% -16.77% -11.95% -
ROE -11.24% -24.89% 0.00% -1.33% -104.15% -15.79% -41.14% -
Per Share
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.09 4.27 12.34 5.25 4.85 8.06 26.15 -33.22%
EPS -0.62 -1.24 -1.32 -0.11 -4.17 -0.95 -2.88 -21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.05 0.00 0.08 0.04 0.06 0.07 -3.78%
Adjusted Per Share Value based on latest NOSH - 655,000
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.79 0.80 1.97 0.93 0.26 0.43 1.25 -7.07%
EPS -0.23 -0.23 -0.21 -0.02 -0.22 -0.05 -0.14 8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0094 0.00 0.0142 0.0021 0.0032 0.0033 34.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.12 0.05 0.055 0.065 0.09 0.12 0.08 -
P/RPS 5.73 1.17 0.45 1.24 1.86 1.49 0.31 59.38%
P/EPS -19.41 -4.02 -4.18 -61.00 -2.16 -12.66 -2.78 36.41%
EY -5.15 -24.89 -23.93 -1.64 -46.29 -7.90 -36.00 -26.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.00 0.00 0.81 2.25 2.00 1.14 10.91%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/11/17 29/11/16 27/08/15 27/08/14 29/08/13 29/08/12 26/08/11 -
Price 0.205 0.04 0.04 0.07 0.075 0.12 0.11 -
P/RPS 9.79 0.94 0.32 1.33 1.55 1.49 0.42 65.40%
P/EPS -33.16 -3.21 -3.04 -65.69 -1.80 -12.66 -3.82 41.24%
EY -3.02 -31.12 -32.90 -1.52 -55.55 -7.90 -26.18 -29.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 0.80 0.00 0.88 1.88 2.00 1.57 14.83%

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