[KGROUP] QoQ Annualized 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- -73.05%
YoY- 155.4%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 13,564 9,209 9,084 9,198 9,604 29,146 32,964 -44.64%
PBT -36 -4,060 568 3,472 12,428 -7,325 -5,832 -96.62%
Tax 0 -581 -278 -418 -836 -32 0 -
NP -36 -4,641 289 3,054 11,592 -7,357 -5,832 -96.62%
-
NP to SH -12 -4,589 460 3,188 11,828 -6,316 -5,313 -98.27%
-
Tax Rate - - 48.94% 12.04% 6.73% - - -
Total Cost 13,600 13,850 8,794 6,144 -1,988 36,503 38,796 -50.25%
-
Net Worth 7,745 9,681 9,583 11,663 13,528 12,315 12,342 -26.68%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 7,745 9,681 9,583 11,663 13,528 12,315 12,342 -26.68%
NOSH 193,628 193,628 191,666 194,390 193,267 175,933 176,327 6.43%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.27% -50.40% 3.19% 33.20% 120.70% -25.24% -17.69% -
ROE -0.15% -47.40% 4.80% 27.33% 87.43% -51.29% -43.05% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.01 4.76 4.74 4.73 4.97 16.57 18.69 -47.96%
EPS 0.00 -2.37 0.24 1.64 6.12 -3.59 -3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.05 0.06 0.07 0.07 0.07 -31.11%
Adjusted Per Share Value based on latest NOSH - 194,714
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.38 0.26 0.25 0.25 0.27 0.81 0.91 -44.10%
EPS 0.00 -0.13 0.01 0.09 0.33 -0.17 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0021 0.0027 0.0027 0.0032 0.0037 0.0034 0.0034 -27.45%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.10 0.10 0.12 0.12 0.11 0.09 0.09 -
P/RPS 1.43 2.10 2.53 2.54 2.21 0.54 0.48 106.90%
P/EPS -1,613.57 -4.22 50.00 7.32 1.80 -2.51 -2.99 6503.12%
EY -0.06 -23.70 2.00 13.67 55.64 -39.89 -33.48 -98.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.00 2.40 2.00 1.57 1.29 1.29 55.37%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 29/11/12 29/08/12 30/05/12 29/02/12 29/11/11 -
Price 0.125 0.10 0.10 0.12 0.12 0.09 0.08 -
P/RPS 1.78 2.10 2.11 2.54 2.41 0.54 0.43 157.58%
P/EPS -2,016.97 -4.22 41.67 7.32 1.96 -2.51 -2.65 8202.64%
EY -0.05 -23.70 2.40 13.67 51.00 -39.89 -37.67 -98.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 2.00 2.00 2.00 1.71 1.29 1.14 95.95%

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