[KGROUP] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 34.94%
YoY- -639.13%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 32,964 34,404 22,684 16,844 9,620 13,564 9,209 134.54%
PBT -152 136 -2,421 -2,481 -3,826 -36 -4,060 -88.87%
Tax 0 0 -91 -9 0 0 -581 -
NP -152 136 -2,512 -2,490 -3,826 -36 -4,641 -89.82%
-
NP to SH -194 136 -2,511 -2,480 -3,812 -12 -4,589 -87.93%
-
Tax Rate - 0.00% - - - - - -
Total Cost 33,116 34,268 25,196 19,334 13,446 13,600 13,850 79.09%
-
Net Worth 38,799 27,199 46,716 46,500 7,779 7,745 9,681 152.95%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 38,799 27,199 46,716 46,500 7,779 7,745 9,681 152.95%
NOSH 485,000 340,000 583,953 581,250 194,489 193,628 193,628 84.74%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.46% 0.40% -11.07% -14.79% -39.77% -0.27% -50.40% -
ROE -0.50% 0.50% -5.38% -5.33% -49.00% -0.15% -47.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.80 10.12 3.88 2.90 4.95 7.01 4.76 26.92%
EPS -0.04 0.04 -0.43 -0.43 -1.96 0.00 -2.37 -93.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.04 0.04 0.05 36.91%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.91 0.95 0.63 0.47 0.27 0.38 0.26 131.05%
EPS -0.01 0.00 -0.07 -0.07 -0.11 0.00 -0.13 -81.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0075 0.0129 0.0129 0.0022 0.0021 0.0027 151.05%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.065 0.07 0.065 0.07 0.09 0.10 0.10 -
P/RPS 0.96 0.69 1.67 2.42 1.82 1.43 2.10 -40.74%
P/EPS -162.50 175.00 -15.12 -16.41 -4.59 -1,613.57 -4.22 1047.97%
EY -0.62 0.57 -6.62 -6.10 -21.78 -0.06 -23.70 -91.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.81 0.88 2.25 2.50 2.00 -45.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 28/02/14 26/11/13 29/08/13 29/05/13 27/02/13 -
Price 0.07 0.065 0.07 0.065 0.075 0.125 0.10 -
P/RPS 1.03 0.64 1.80 2.24 1.52 1.78 2.10 -37.88%
P/EPS -175.00 162.50 -16.28 -15.23 -3.83 -2,016.97 -4.22 1106.27%
EY -0.57 0.62 -6.14 -6.56 -26.13 -0.05 -23.70 -91.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.88 0.81 1.88 3.13 2.00 -42.23%

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