[KGROUP] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 43.96%
YoY- 43.54%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/06/17 31/05/17 31/03/17 31/12/16 30/09/16 30/06/16 31/05/16 CAGR
Revenue 26,792 26,704 26,704 27,545 29,467 32,633 33,960 -19.67%
PBT -9,939 -3,365 -3,365 -4,786 -8,968 -8,745 -7,961 22.75%
Tax -50 -50 -50 0 101 78 78 -
NP -9,989 -3,415 -3,415 -4,786 -8,867 -8,667 -7,883 24.45%
-
NP to SH -10,519 -3,439 -3,439 -4,810 -8,583 -8,611 -8,162 26.41%
-
Tax Rate - - - - - - - -
Total Cost 36,781 30,119 30,119 32,331 38,334 41,300 41,843 -11.23%
-
Net Worth 72,523 39,478 39,478 39,518 34,480 0 0 -
Dividend
30/06/17 31/05/17 31/03/17 31/12/16 30/09/16 30/06/16 31/05/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/05/17 31/03/17 31/12/16 30/09/16 30/06/16 31/05/16 CAGR
Net Worth 72,523 39,478 39,478 39,518 34,480 0 0 -
NOSH 1,299,710 1,638,000 727,049 704,424 689,600 625,652 571,600 113.62%
Ratio Analysis
30/06/17 31/05/17 31/03/17 31/12/16 30/09/16 30/06/16 31/05/16 CAGR
NP Margin -37.28% -12.79% -12.79% -17.38% -30.09% -26.56% -23.21% -
ROE -14.50% -8.71% -8.71% -12.17% -24.89% 0.00% 0.00% -
Per Share
30/06/17 31/05/17 31/03/17 31/12/16 30/09/16 30/06/16 31/05/16 CAGR
RPS 2.06 3.67 3.67 3.91 4.27 5.22 5.94 -62.41%
EPS -0.81 -0.47 -0.47 -0.68 -1.24 -1.38 -1.43 -40.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.0543 0.0543 0.0561 0.05 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 819,054
30/06/17 31/05/17 31/03/17 31/12/16 30/09/16 30/06/16 31/05/16 CAGR
RPS 0.74 0.74 0.74 0.76 0.82 0.90 0.94 -19.83%
EPS -0.29 -0.10 -0.10 -0.13 -0.24 -0.24 -0.23 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0109 0.0109 0.0109 0.0096 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/05/17 31/03/17 31/12/16 30/09/16 30/06/16 31/05/16 CAGR
Date 30/06/17 31/05/17 31/03/17 30/12/16 30/09/16 30/06/16 31/05/16 -
Price 0.04 0.045 0.065 0.04 0.05 0.04 0.055 -
P/RPS 1.94 1.23 1.77 1.02 1.17 0.77 0.93 97.27%
P/EPS -4.94 -9.51 -13.74 -5.86 -4.02 -2.91 -3.85 25.90%
EY -20.23 -10.51 -7.28 -17.07 -24.89 -34.41 -25.96 -20.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 1.20 0.71 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/05/17 31/03/17 31/12/16 30/09/16 30/06/16 31/05/16 CAGR
Date 29/08/17 31/05/17 01/06/17 28/02/17 29/11/16 30/08/16 - -
Price 0.03 0.045 0.045 0.05 0.04 0.05 0.00 -
P/RPS 1.46 1.23 1.23 1.28 0.94 0.96 0.00 -
P/EPS -3.71 -9.51 -9.51 -7.32 -3.21 -3.63 0.00 -
EY -26.98 -10.51 -10.51 -13.66 -31.12 -27.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.83 0.83 0.89 0.80 0.00 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