[KGROUP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -31666.67%
YoY- -219.57%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 34,404 22,684 16,844 9,620 13,564 9,209 9,084 143.16%
PBT 136 -2,421 -2,481 -3,826 -36 -4,060 568 -61.47%
Tax 0 -91 -9 0 0 -581 -278 -
NP 136 -2,512 -2,490 -3,826 -36 -4,641 289 -39.52%
-
NP to SH 136 -2,511 -2,480 -3,812 -12 -4,589 460 -55.65%
-
Tax Rate 0.00% - - - - - 48.94% -
Total Cost 34,268 25,196 19,334 13,446 13,600 13,850 8,794 147.83%
-
Net Worth 27,199 46,716 46,500 7,779 7,745 9,681 9,583 100.59%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 27,199 46,716 46,500 7,779 7,745 9,681 9,583 100.59%
NOSH 340,000 583,953 581,250 194,489 193,628 193,628 191,666 46.59%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.40% -11.07% -14.79% -39.77% -0.27% -50.40% 3.19% -
ROE 0.50% -5.38% -5.33% -49.00% -0.15% -47.40% 4.80% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.12 3.88 2.90 4.95 7.01 4.76 4.74 65.88%
EPS 0.04 -0.43 -0.43 -1.96 0.00 -2.37 0.24 -69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.04 0.04 0.05 0.05 36.83%
Adjusted Per Share Value based on latest NOSH - 194,183
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.95 0.63 0.47 0.27 0.38 0.26 0.25 143.71%
EPS 0.00 -0.07 -0.07 -0.11 0.00 -0.13 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0129 0.0129 0.0022 0.0021 0.0027 0.0027 97.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.07 0.065 0.07 0.09 0.10 0.10 0.12 -
P/RPS 0.69 1.67 2.42 1.82 1.43 2.10 2.53 -57.97%
P/EPS 175.00 -15.12 -16.41 -4.59 -1,613.57 -4.22 50.00 130.69%
EY 0.57 -6.62 -6.10 -21.78 -0.06 -23.70 2.00 -56.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.88 2.25 2.50 2.00 2.40 -48.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 26/11/13 29/08/13 29/05/13 27/02/13 29/11/12 -
Price 0.065 0.07 0.065 0.075 0.125 0.10 0.10 -
P/RPS 0.64 1.80 2.24 1.52 1.78 2.10 2.11 -54.88%
P/EPS 162.50 -16.28 -15.23 -3.83 -2,016.97 -4.22 41.67 147.95%
EY 0.62 -6.14 -6.56 -26.13 -0.05 -23.70 2.40 -59.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.81 1.88 3.13 2.00 2.00 -45.29%

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