[KGROUP] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 71.68%
YoY- 91.37%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 70,929 57,525 45,571 34,356 27,894 22,684 15,029 181.62%
PBT -4,763 -3,934 -1,921 -585 -2,379 -2,422 -6,347 -17.43%
Tax -315 -315 -103 -91 -91 -91 -379 -11.61%
NP -5,078 -4,249 -2,024 -676 -2,470 -2,513 -6,726 -17.10%
-
NP to SH -5,505 -4,592 -2,197 -698 -2,465 -2,508 -6,790 -13.06%
-
Tax Rate - - - - - - - -
Total Cost 76,007 61,774 47,595 35,032 30,364 25,197 21,755 130.42%
-
Net Worth 41,019 41,017 46,335 52,399 27,199 47,418 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 41,019 41,017 46,335 52,399 27,199 47,418 0 -
NOSH 585,999 585,961 579,200 655,000 340,000 592,727 460,000 17.53%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -7.16% -7.39% -4.44% -1.97% -8.85% -11.08% -44.75% -
ROE -13.42% -11.20% -4.74% -1.33% -9.06% -5.29% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.10 9.82 7.87 5.25 8.20 3.83 3.27 139.42%
EPS -0.94 -0.78 -0.38 -0.11 -0.72 -0.42 -1.48 -26.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.08 0.08 0.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 655,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.96 1.59 1.26 0.95 0.77 0.63 0.42 179.51%
EPS -0.15 -0.13 -0.06 -0.02 -0.07 -0.07 -0.19 -14.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0114 0.0114 0.0128 0.0145 0.0075 0.0131 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.065 0.06 0.075 0.065 0.07 0.065 0.07 -
P/RPS 0.54 0.61 0.95 1.24 0.85 1.70 2.14 -60.10%
P/EPS -6.92 -7.66 -19.77 -61.00 -9.66 -15.36 -4.74 28.72%
EY -14.45 -13.06 -5.06 -1.64 -10.36 -6.51 -21.09 -22.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 0.94 0.81 0.88 0.81 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 27/11/14 27/08/14 29/05/14 28/02/14 26/11/13 -
Price 0.06 0.075 0.07 0.07 0.065 0.07 0.065 -
P/RPS 0.50 0.76 0.89 1.33 0.79 1.83 1.99 -60.21%
P/EPS -6.39 -9.57 -18.45 -65.69 -8.97 -16.54 -4.40 28.27%
EY -15.66 -10.45 -5.42 -1.52 -11.15 -6.04 -22.71 -21.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.07 0.88 0.88 0.81 0.88 0.00 -

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