[KGROUP] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.25%
YoY- 45.28%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 0 39,487 57,525 22,684 9,209 29,146 47,750 -
PBT 0 -7,343 -3,934 -2,421 -4,060 -7,325 -2,180 -
Tax 0 78 -315 -91 -581 -32 -6 -
NP 0 -7,265 -4,249 -2,512 -4,641 -7,357 -2,186 -
-
NP to SH 0 -8,520 -4,592 -2,511 -4,589 -6,316 -2,137 -
-
Tax Rate - - - - - - - -
Total Cost 0 46,752 61,774 25,196 13,850 36,503 49,936 -
-
Net Worth 39,115 34,775 40,688 46,716 9,681 12,315 15,854 15.53%
Dividend
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 39,115 34,775 40,688 46,716 9,681 12,315 15,854 15.53%
NOSH 1,638,000 579,591 581,265 583,953 193,628 175,933 176,161 42.85%
Ratio Analysis
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.00% -18.40% -7.39% -11.07% -50.40% -25.24% -4.58% -
ROE 0.00% -24.50% -11.29% -5.38% -47.40% -51.29% -13.48% -
Per Share
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.00 6.81 9.90 3.88 4.76 16.57 27.11 -
EPS 0.00 -1.47 -0.79 -0.43 -2.37 -3.59 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0538 0.06 0.07 0.08 0.05 0.07 0.09 -7.90%
Adjusted Per Share Value based on latest NOSH - 592,727
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.00 1.09 1.59 0.63 0.26 0.81 1.32 -
EPS 0.00 -0.24 -0.13 -0.07 -0.13 -0.17 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.0096 0.0113 0.0129 0.0027 0.0034 0.0044 15.44%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.065 0.045 0.06 0.065 0.10 0.09 0.06 -
P/RPS 0.00 0.66 0.61 1.67 2.10 0.54 0.22 -
P/EPS 0.00 -3.06 -7.59 -15.12 -4.22 -2.51 -4.95 -
EY 0.00 -32.67 -13.17 -6.62 -23.70 -39.89 -20.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.75 0.86 0.81 2.00 1.29 0.67 9.91%
Price Multiplier on Announcement Date
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 01/06/17 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.045 0.065 0.075 0.07 0.10 0.09 0.06 -
P/RPS 0.00 0.95 0.76 1.80 2.10 0.54 0.22 -
P/EPS 0.00 -4.42 -9.49 -16.28 -4.22 -2.51 -4.95 -
EY 0.00 -22.62 -10.53 -6.14 -23.70 -39.89 -20.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.08 1.07 0.88 2.00 1.29 0.67 3.68%

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