[KGROUP] YoY Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 26,392 37,840 25,896 0 88,020 34,404 13,564 11.23%
PBT -15,432 -13,212 -34,740 0 -3,180 136 -36 163.63%
Tax 0 0 0 0 0 0 0 -
NP -15,432 -13,212 -34,740 0 -3,180 136 -36 163.63%
-
NP to SH -13,992 -13,788 -35,872 0 -3,516 136 -12 209.39%
-
Tax Rate - - - - - 0.00% - -
Total Cost 41,824 51,052 60,636 0 91,200 34,268 13,600 19.68%
-
Net Worth 70,504 75,035 72,523 0 41,019 27,199 7,745 42.37%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 70,504 75,035 72,523 0 41,019 27,199 7,745 42.37%
NOSH 520,711 470,692 1,299,710 33,270,000 585,999 340,000 193,628 17.14%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -58.47% -34.92% -134.15% 0.00% -3.61% 0.40% -0.27% -
ROE -19.85% -18.38% -49.46% 0.00% -8.57% 0.50% -0.15% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.07 8.19 1.99 0.00 15.02 10.12 7.01 -5.05%
EPS -2.68 -3.00 -2.76 0.00 -0.60 0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1354 0.1625 0.0558 0.00 0.07 0.08 0.04 21.53%
Adjusted Per Share Value based on latest NOSH - 625,652
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.73 1.05 0.72 0.00 2.44 0.95 0.38 11.00%
EPS -0.39 -0.38 -0.99 0.00 -0.10 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0195 0.0208 0.0201 0.00 0.0114 0.0075 0.0021 42.82%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 31/03/15 31/03/14 29/03/13 -
Price 0.035 0.08 0.04 0.04 0.065 0.07 0.10 -
P/RPS 0.69 0.98 2.01 0.00 0.43 0.69 1.43 -11.00%
P/EPS -1.30 -2.68 -1.45 0.00 -10.83 175.00 -1,613.57 -68.00%
EY -76.77 -37.32 -69.00 0.00 -9.23 0.57 -0.06 214.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.49 0.72 0.00 0.93 0.88 2.50 -30.37%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/08/19 30/08/18 29/08/17 30/08/16 25/05/15 29/05/14 29/05/13 -
Price 0.035 0.06 0.03 0.05 0.06 0.065 0.125 -
P/RPS 0.69 0.73 1.51 0.00 0.40 0.64 1.78 -14.06%
P/EPS -1.30 -2.01 -1.09 0.00 -10.00 162.50 -2,016.97 -69.12%
EY -76.77 -49.77 -92.00 0.00 -10.00 0.62 -0.05 223.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.54 0.00 0.86 0.81 3.13 -32.83%

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