[KGROUP] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -961.86%
YoY- 16.94%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 41,906 88,020 57,525 47,360 32,964 34,404 22,684 50.72%
PBT -4,072 -3,180 -3,934 -1,813 -152 136 -2,421 41.56%
Tax 0 0 -315 -25 0 0 -91 -
NP -4,072 -3,180 -4,249 -1,838 -152 136 -2,512 38.11%
-
NP to SH -6,452 -3,516 -4,592 -2,060 -194 136 -2,511 87.92%
-
Tax Rate - - - - - 0.00% - -
Total Cost 45,978 91,200 61,774 49,198 33,116 34,268 25,196 49.49%
-
Net Worth 40,324 41,019 40,688 45,777 38,799 27,199 46,716 -9.36%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 40,324 41,019 40,688 45,777 38,799 27,199 46,716 -9.36%
NOSH 576,071 585,999 581,265 572,222 485,000 340,000 583,953 -0.90%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -9.72% -3.61% -7.39% -3.88% -0.46% 0.40% -11.07% -
ROE -16.00% -8.57% -11.29% -4.50% -0.50% 0.50% -5.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.27 15.02 9.90 8.28 6.80 10.12 3.88 52.16%
EPS -1.12 -0.60 -0.79 -0.36 -0.04 0.04 -0.43 89.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.08 0.08 0.08 0.08 -8.53%
Adjusted Per Share Value based on latest NOSH - 579,200
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.16 2.44 1.59 1.31 0.91 0.95 0.63 50.39%
EPS -0.18 -0.10 -0.13 -0.06 -0.01 0.00 -0.07 88.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.0114 0.0113 0.0127 0.0107 0.0075 0.0129 -9.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.055 0.065 0.06 0.075 0.065 0.07 0.065 -
P/RPS 0.76 0.43 0.61 0.91 0.96 0.69 1.67 -40.92%
P/EPS -4.91 -10.83 -7.59 -20.83 -162.50 175.00 -15.12 -52.85%
EY -20.36 -9.23 -13.17 -4.80 -0.62 0.57 -6.62 111.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 0.86 0.94 0.81 0.88 0.81 -1.65%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 25/05/15 27/02/15 27/11/14 27/08/14 29/05/14 28/02/14 -
Price 0.04 0.06 0.075 0.07 0.07 0.065 0.07 -
P/RPS 0.55 0.40 0.76 0.85 1.03 0.64 1.80 -54.73%
P/EPS -3.57 -10.00 -9.49 -19.44 -175.00 162.50 -16.28 -63.73%
EY -28.00 -10.00 -10.53 -5.14 -0.57 0.62 -6.14 175.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.86 1.07 0.88 0.88 0.81 0.88 -25.19%

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