[KGROUP] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -2.87%
YoY- -222.2%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 40,162 28,745 0 39,372 47,360 16,844 9,084 26.82%
PBT -7,321 -10,960 0 -4,668 -1,813 -2,481 568 -
Tax 0 17 0 -30 -25 -9 -278 -
NP -7,321 -10,942 0 -4,698 -1,838 -2,490 289 -
-
NP to SH -7,117 -11,401 0 -6,637 -2,060 -2,480 460 -
-
Tax Rate - - - - - - 48.94% -
Total Cost 47,483 39,687 0 44,070 49,198 19,334 8,794 30.94%
-
Net Worth 75,894 76,867 39,518 34,730 45,777 46,500 9,583 39.21%
Dividend
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 75,894 76,867 39,518 34,730 45,777 46,500 9,583 39.21%
NOSH 520,711 427,902 819,054 578,837 572,222 581,250 191,666 17.32%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -18.23% -38.07% 0.00% -11.93% -3.88% -14.79% 3.19% -
ROE -9.38% -14.83% 0.00% -19.11% -4.50% -5.33% 4.80% -
Per Share
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.34 2.69 0.00 6.80 8.28 2.90 4.74 9.45%
EPS -1.48 -1.07 0.00 -1.15 -0.36 -0.43 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1576 0.0718 0.0561 0.06 0.08 0.08 0.05 20.14%
Adjusted Per Share Value based on latest NOSH - 583,999
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.11 0.80 0.00 1.09 1.31 0.47 0.25 26.91%
EPS -0.20 -0.32 0.00 -0.18 -0.06 -0.07 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0213 0.0109 0.0096 0.0127 0.0129 0.0027 38.81%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.05 0.15 0.04 0.045 0.075 0.07 0.12 -
P/RPS 0.60 5.59 0.00 0.66 0.91 2.42 2.53 -20.55%
P/EPS -3.38 -14.08 0.00 -3.92 -20.83 -16.41 50.00 -
EY -29.56 -7.10 0.00 -25.48 -4.80 -6.10 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 2.09 0.71 0.75 0.94 0.88 2.40 -27.54%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/02/19 27/02/18 28/02/17 27/11/15 27/11/14 26/11/13 29/11/12 -
Price 0.04 0.10 0.05 0.045 0.07 0.065 0.10 -
P/RPS 0.48 3.72 0.00 0.66 0.85 2.24 2.11 -21.07%
P/EPS -2.71 -9.39 0.00 -3.92 -19.44 -15.23 41.67 -
EY -36.95 -10.65 0.00 -25.48 -5.14 -6.56 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 1.39 0.89 0.75 0.88 0.81 2.00 -28.28%

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