[KGROUP] QoQ Cumulative 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- -63433.33%
YoY- -219.57%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 8,601 22,684 12,633 4,810 3,391 9,209 6,813 16.82%
PBT 34 -2,421 -1,861 -1,913 -9 -4,060 426 -81.49%
Tax 0 -91 -7 0 0 -581 -209 -
NP 34 -2,512 -1,868 -1,913 -9 -4,641 217 -70.96%
-
NP to SH 34 -2,511 -1,860 -1,906 -3 -4,589 345 -78.69%
-
Tax Rate 0.00% - - - - - 49.06% -
Total Cost 8,567 25,196 14,501 6,723 3,400 13,850 6,596 19.06%
-
Net Worth 27,199 46,716 46,499 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 46,499 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 0.13% -5.38% -4.00% -24.50% -0.04% -47.40% 3.60% -
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 2.53 3.88 2.17 2.47 1.75 4.76 3.55 -20.23%
EPS 0.01 -0.43 -0.32 -0.98 0.00 -2.37 0.18 -85.46%
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 0.24 0.63 0.35 0.13 0.09 0.26 0.19 16.86%
EPS 0.00 -0.07 -0.05 -0.05 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 2.77 1.67 3.22 3.64 5.71 2.10 3.38 -12.43%
P/EPS 700.00 -15.12 -21.88 -9.18 -6,454.29 -4.22 66.67 380.17%
EY 0.14 -6.62 -4.57 -10.89 -0.02 -23.70 1.50 -79.45%
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 2.57 1.80 2.99 3.03 7.14 2.10 2.81 -5.78%
P/EPS 650.00 -16.28 -20.31 -7.65 -8,067.86 -4.22 55.56 416.12%
EY 0.15 -6.14 -4.92 -13.07 -0.01 -23.70 1.80 -80.95%
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