[KGROUP] YoY Annualized Quarter 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- 287.27%
YoY- 285.62%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 88,020 34,404 13,564 9,604 28,520 33,648 59,948 6.60%
PBT -3,180 136 -36 12,428 -5,968 908 2,756 -
Tax 0 0 0 -836 0 0 0 -
NP -3,180 136 -36 11,592 -5,968 908 2,756 -
-
NP to SH -3,516 136 -12 11,828 -6,372 1,048 1,836 -
-
Tax Rate - 0.00% - 6.73% - 0.00% 0.00% -
Total Cost 91,200 34,268 13,600 -1,988 34,488 32,740 57,192 8.08%
-
Net Worth 41,019 27,199 7,745 13,528 14,004 20,153 17,653 15.08%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 41,019 27,199 7,745 13,528 14,004 20,153 17,653 15.08%
NOSH 585,999 340,000 193,628 193,267 175,054 201,538 176,538 22.12%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -3.61% 0.40% -0.27% 120.70% -20.93% 2.70% 4.60% -
ROE -8.57% 0.50% -0.15% 87.43% -45.50% 5.20% 10.40% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.02 10.12 7.01 4.97 16.29 16.70 33.96 -12.70%
EPS -0.60 0.04 0.00 6.12 -3.64 0.52 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.04 0.07 0.08 0.10 0.10 -5.76%
Adjusted Per Share Value based on latest NOSH - 193,267
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.44 0.95 0.38 0.27 0.79 0.93 1.66 6.62%
EPS -0.10 0.00 0.00 0.33 -0.18 0.03 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0114 0.0075 0.0021 0.0037 0.0039 0.0056 0.0049 15.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.065 0.07 0.10 0.11 0.06 0.06 0.08 -
P/RPS 0.43 0.69 1.43 2.21 0.37 0.36 0.24 10.20%
P/EPS -10.83 175.00 -1,613.57 1.80 -1.65 11.54 7.69 -
EY -9.23 0.57 -0.06 55.64 -60.67 8.67 13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 2.50 1.57 0.75 0.60 0.80 2.54%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 29/05/14 29/05/13 30/05/12 30/05/11 25/05/10 27/05/09 -
Price 0.06 0.065 0.125 0.12 0.06 0.06 0.10 -
P/RPS 0.40 0.64 1.78 2.41 0.37 0.36 0.29 5.50%
P/EPS -10.00 162.50 -2,016.97 1.96 -1.65 11.54 9.62 -
EY -10.00 0.62 -0.05 51.00 -60.67 8.67 10.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 3.13 1.71 0.75 0.60 1.00 -2.48%

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