[KGROUP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -131.07%
YoY- 27.34%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 49,917 57,525 22,684 9,209 29,146 41,360 78,522 -7.26%
PBT -7,343 -3,934 -2,422 -4,060 -7,325 -2,059 1,797 -
Tax 2,560 -315 -91 -581 -32 0 -263 -
NP -4,783 -4,249 -2,513 -4,641 -7,357 -2,059 1,534 -
-
NP to SH -8,520 -4,592 -2,508 -4,589 -6,316 -1,742 1,484 -
-
Tax Rate - - - - - - 14.64% -
Total Cost 54,700 61,774 25,197 13,850 36,503 43,419 76,988 -5.53%
-
Net Worth 34,839 41,017 47,418 9,674 8,829 15,788 16,666 13.07%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 34,839 41,017 47,418 9,674 8,829 15,788 16,666 13.07%
NOSH 580,655 585,961 592,727 193,490 176,590 175,426 166,666 23.11%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -9.58% -7.39% -11.08% -50.40% -25.24% -4.98% 1.95% -
ROE -24.46% -11.20% -5.29% -47.43% -71.53% -11.03% 8.90% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.60 9.82 3.83 4.76 16.50 23.58 47.11 -24.67%
EPS -1.47 -0.78 -0.42 -2.37 -3.58 -0.99 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.05 0.05 0.09 0.10 -8.15%
Adjusted Per Share Value based on latest NOSH - 193,490
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.36 1.56 0.62 0.25 0.79 1.12 2.13 -7.20%
EPS -0.23 -0.12 -0.07 -0.12 -0.17 -0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0112 0.0129 0.0026 0.0024 0.0043 0.0045 13.25%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.045 0.06 0.065 0.10 0.09 0.06 0.07 -
P/RPS 0.52 0.61 1.70 2.10 0.55 0.25 0.15 23.01%
P/EPS -3.07 -7.66 -15.36 -4.22 -2.52 -6.04 7.86 -
EY -32.61 -13.06 -6.51 -23.72 -39.74 -16.55 12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 0.81 2.00 1.80 0.67 0.70 1.15%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.065 0.075 0.07 0.10 0.09 0.06 0.07 -
P/RPS 0.76 0.76 1.83 2.10 0.55 0.25 0.15 31.03%
P/EPS -4.43 -9.57 -16.54 -4.22 -2.52 -6.04 7.86 -
EY -22.57 -10.45 -6.04 -23.72 -39.74 -16.55 12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 0.88 2.00 1.80 0.67 0.70 7.49%

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