[KGROUP] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -109.01%
YoY- -83.09%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 61,964 72,426 70,929 57,525 45,571 34,356 27,894 70.16%
PBT -6,075 -5,894 -4,763 -3,934 -1,921 -585 -2,379 86.71%
Tax 2,163 2,167 -315 -315 -103 -91 -91 -
NP -3,912 -3,727 -5,078 -4,249 -2,024 -676 -2,470 35.83%
-
NP to SH -8,025 -7,721 -5,505 -4,592 -2,197 -698 -2,465 119.50%
-
Tax Rate - - - - - - - -
Total Cost 65,876 76,153 76,007 61,774 47,595 35,032 30,364 67.51%
-
Net Worth 35,039 0 41,019 41,017 46,335 52,399 27,199 18.37%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 35,039 0 41,019 41,017 46,335 52,399 27,199 18.37%
NOSH 583,999 586,749 585,999 585,961 579,200 655,000 340,000 43.37%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -6.31% -5.15% -7.16% -7.39% -4.44% -1.97% -8.85% -
ROE -22.90% 0.00% -13.42% -11.20% -4.74% -1.33% -9.06% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.61 12.34 12.10 9.82 7.87 5.25 8.20 18.72%
EPS -1.37 -1.32 -0.94 -0.78 -0.38 -0.11 -0.72 53.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.00 0.07 0.07 0.08 0.08 0.08 -17.43%
Adjusted Per Share Value based on latest NOSH - 585,961
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.72 2.01 1.96 1.59 1.26 0.95 0.77 70.79%
EPS -0.22 -0.21 -0.15 -0.13 -0.06 -0.02 -0.07 114.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0097 0.00 0.0114 0.0114 0.0128 0.0145 0.0075 18.68%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.045 0.055 0.065 0.06 0.075 0.065 0.07 -
P/RPS 0.42 0.45 0.54 0.61 0.95 1.24 0.85 -37.47%
P/EPS -3.27 -4.18 -6.92 -7.66 -19.77 -61.00 -9.66 -51.39%
EY -30.54 -23.93 -14.45 -13.06 -5.06 -1.64 -10.36 105.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.93 0.86 0.94 0.81 0.88 -10.09%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 25/05/15 27/02/15 27/11/14 27/08/14 29/05/14 -
Price 0.045 0.04 0.06 0.075 0.07 0.07 0.065 -
P/RPS 0.42 0.32 0.50 0.76 0.89 1.33 0.79 -34.34%
P/EPS -3.27 -3.04 -6.39 -9.57 -18.45 -65.69 -8.97 -48.93%
EY -30.54 -32.90 -15.66 -10.45 -5.42 -1.52 -11.15 95.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.86 1.07 0.88 0.88 0.81 -4.99%

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