[KGROUP] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -131.07%
YoY- 27.34%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 15,029 9,420 10,199 9,209 11,236 15,692 24,417 -27.61%
PBT -6,347 -7,709 -7,176 -4,060 -2,525 -2,390 -2,726 75.57%
Tax -379 -372 -372 -581 -241 -241 -241 35.19%
NP -6,726 -8,081 -7,548 -4,641 -2,766 -2,631 -2,967 72.48%
-
NP to SH -6,790 -8,090 -7,555 -4,589 -1,986 -1,845 -1,766 145.22%
-
Tax Rate - - - - - - - -
Total Cost 21,755 17,501 17,747 13,850 14,002 18,323 27,384 -14.21%
-
Net Worth 0 7,767 0 9,674 9,607 11,682 13,528 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 7,767 0 9,674 9,607 11,682 13,528 -
NOSH 460,000 194,183 193,490 193,490 192,153 194,714 193,267 78.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -44.75% -85.79% -74.01% -50.40% -24.62% -16.77% -12.15% -
ROE 0.00% -104.15% 0.00% -47.43% -20.67% -15.79% -13.05% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.27 4.85 5.27 4.76 5.85 8.06 12.63 -59.34%
EPS -1.48 -4.17 -3.90 -2.37 -1.03 -0.95 -0.91 38.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.04 0.00 0.05 0.05 0.06 0.07 -
Adjusted Per Share Value based on latest NOSH - 193,490
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.42 0.26 0.28 0.26 0.31 0.43 0.68 -27.45%
EPS -0.19 -0.22 -0.21 -0.13 -0.06 -0.05 -0.05 143.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0022 0.00 0.0027 0.0027 0.0032 0.0037 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.07 0.09 0.10 0.10 0.12 0.12 0.11 -
P/RPS 2.14 1.86 1.90 2.10 2.05 1.49 0.87 82.12%
P/EPS -4.74 -2.16 -2.56 -4.22 -11.61 -12.66 -12.04 -46.25%
EY -21.09 -46.29 -39.05 -23.72 -8.61 -7.90 -8.31 85.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.25 0.00 2.00 2.40 2.00 1.57 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 29/05/13 27/02/13 29/11/12 29/08/12 30/05/12 -
Price 0.065 0.075 0.125 0.10 0.10 0.12 0.12 -
P/RPS 1.99 1.55 2.37 2.10 1.71 1.49 0.95 63.64%
P/EPS -4.40 -1.80 -3.20 -4.22 -9.68 -12.66 -13.13 -51.72%
EY -22.71 -55.55 -31.24 -23.72 -10.34 -7.90 -7.61 107.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.88 0.00 2.00 2.00 2.00 1.71 -

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