[KGROUP] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 105.21%
YoY- 1233.33%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 22,005 19,038 7,881 8,601 10,051 7,823 1,419 518.76%
PBT -2,574 -1,284 -110 34 -561 52 -1,904 22.19%
Tax -296 -19 0 0 -84 -7 0 -
NP -2,870 -1,303 -110 34 -645 45 -1,904 31.36%
-
NP to SH -3,047 -1,448 -131 34 -652 46 -1,903 36.74%
-
Tax Rate - - - 0.00% - 13.46% - -
Total Cost 24,875 20,341 7,991 8,567 10,696 7,778 3,323 281.26%
-
Net Worth 41,017 46,335 52,399 27,199 47,418 36,799 7,767 202.33%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 41,017 46,335 52,399 27,199 47,418 36,799 7,767 202.33%
NOSH 585,961 579,200 655,000 340,000 592,727 460,000 194,183 108.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.04% -6.84% -1.40% 0.40% -6.42% 0.58% -134.18% -
ROE -7.43% -3.13% -0.25% 0.13% -1.38% 0.13% -24.50% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.76 3.29 1.20 2.53 1.70 1.70 0.73 197.35%
EPS -0.52 -0.25 -0.02 0.01 -0.11 0.01 -0.98 -34.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.08 0.08 0.08 0.04 45.07%
Adjusted Per Share Value based on latest NOSH - 340,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.61 0.53 0.22 0.24 0.28 0.22 0.04 511.91%
EPS -0.08 -0.04 0.00 0.00 -0.02 0.00 -0.05 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0114 0.0128 0.0145 0.0075 0.0131 0.0102 0.0022 198.55%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.06 0.075 0.065 0.07 0.065 0.07 0.09 -
P/RPS 1.60 2.28 5.40 2.77 3.83 4.12 12.32 -74.25%
P/EPS -11.54 -30.00 -325.00 700.00 -59.09 700.00 -9.18 16.42%
EY -8.67 -3.33 -0.31 0.14 -1.69 0.14 -10.89 -14.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.94 0.81 0.88 0.81 0.88 2.25 -47.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 29/05/14 28/02/14 26/11/13 29/08/13 -
Price 0.075 0.07 0.07 0.065 0.07 0.065 0.075 -
P/RPS 2.00 2.13 5.82 2.57 4.13 3.82 10.26 -66.28%
P/EPS -14.42 -28.00 -350.00 650.00 -63.64 650.00 -7.65 52.41%
EY -6.93 -3.57 -0.29 0.15 -1.57 0.15 -13.07 -34.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.88 0.88 0.81 0.88 0.81 1.88 -31.25%

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