[KGROUP] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 72.04%
YoY- 50.9%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 9,209 11,236 15,692 24,417 29,146 33,685 45,991 -65.60%
PBT -4,060 -2,525 -2,390 -2,726 -7,325 -6,793 -5,498 -18.22%
Tax -581 -241 -241 -241 -32 0 0 -
NP -4,641 -2,766 -2,631 -2,967 -7,357 -6,793 -5,498 -10.63%
-
NP to SH -4,589 -1,986 -1,845 -1,766 -6,316 -6,248 -5,065 -6.33%
-
Tax Rate - - - - - - - -
Total Cost 13,850 14,002 18,323 27,384 36,503 40,478 51,489 -58.16%
-
Net Worth 9,674 9,607 11,682 13,528 8,829 12,311 12,312 -14.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 9,674 9,607 11,682 13,528 8,829 12,311 12,312 -14.78%
NOSH 193,490 192,153 194,714 193,267 176,590 175,873 175,890 6.53%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -50.40% -24.62% -16.77% -12.15% -25.24% -20.17% -11.95% -
ROE -47.43% -20.67% -15.79% -13.05% -71.53% -50.75% -41.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.76 5.85 8.06 12.63 16.50 19.15 26.15 -67.71%
EPS -2.37 -1.03 -0.95 -0.91 -3.58 -3.55 -2.88 -12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.07 0.05 0.07 0.07 -20.01%
Adjusted Per Share Value based on latest NOSH - 193,267
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.26 0.31 0.43 0.68 0.81 0.93 1.27 -65.09%
EPS -0.13 -0.06 -0.05 -0.05 -0.17 -0.17 -0.14 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0027 0.0027 0.0032 0.0037 0.0024 0.0034 0.0034 -14.18%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.12 0.12 0.11 0.09 0.09 0.08 -
P/RPS 2.10 2.05 1.49 0.87 0.55 0.47 0.31 255.94%
P/EPS -4.22 -11.61 -12.66 -12.04 -2.52 -2.53 -2.78 31.91%
EY -23.72 -8.61 -7.90 -8.31 -39.74 -39.47 -36.00 -24.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.40 2.00 1.57 1.80 1.29 1.14 45.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 30/05/12 29/02/12 29/11/11 26/08/11 -
Price 0.10 0.10 0.12 0.12 0.09 0.08 0.11 -
P/RPS 2.10 1.71 1.49 0.95 0.55 0.42 0.42 190.97%
P/EPS -4.22 -9.68 -12.66 -13.13 -2.52 -2.25 -3.82 6.83%
EY -23.72 -10.34 -7.90 -7.61 -39.74 -44.41 -26.18 -6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.00 2.00 1.71 1.80 1.14 1.57 17.42%

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