[KGROUP] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -71.15%
YoY- -85.54%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 44,301 27,872 0 39,487 57,525 22,684 9,209 28.57%
PBT -8,102 -9,283 0 -7,343 -3,934 -2,421 -4,060 11.69%
Tax 440 -164 0 78 -315 -91 -581 -
NP -7,662 -9,447 0 -7,265 -4,249 -2,512 -4,641 8.35%
-
NP to SH -6,999 -9,601 0 -8,520 -4,592 -2,511 -4,589 6.98%
-
Tax Rate - - - - - - - -
Total Cost 51,963 37,319 0 46,752 61,774 25,196 13,850 23.56%
-
Net Worth 73,977 64,577 39,115 34,775 40,688 46,716 9,681 38.45%
Dividend
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 73,977 64,577 39,115 34,775 40,688 46,716 9,681 38.45%
NOSH 520,711 427,902 1,638,000 579,591 581,265 583,953 193,628 17.15%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -17.30% -33.89% 0.00% -18.40% -7.39% -11.07% -50.40% -
ROE -9.46% -14.87% 0.00% -24.50% -11.29% -5.38% -47.40% -
Per Share
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.02 3.06 0.00 6.81 9.90 3.88 4.76 10.76%
EPS -1.42 -1.05 0.00 -1.47 -0.79 -0.43 -2.37 -7.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1506 0.0708 0.0538 0.06 0.07 0.08 0.05 19.29%
Adjusted Per Share Value based on latest NOSH - 580,655
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.23 0.77 0.00 1.09 1.59 0.63 0.26 28.23%
EPS -0.19 -0.27 0.00 -0.24 -0.13 -0.07 -0.13 6.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0179 0.0108 0.0096 0.0113 0.0129 0.0027 38.31%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.045 0.075 0.065 0.045 0.06 0.065 0.10 -
P/RPS 0.50 2.45 0.00 0.66 0.61 1.67 2.10 -20.51%
P/EPS -3.16 -7.13 0.00 -3.06 -7.59 -15.12 -4.22 -4.52%
EY -31.66 -14.03 0.00 -32.67 -13.17 -6.62 -23.70 4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.06 1.21 0.75 0.86 0.81 2.00 -26.18%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/05/19 31/05/18 01/06/17 29/02/16 27/02/15 28/02/14 27/02/13 -
Price 0.035 0.065 0.045 0.065 0.075 0.07 0.10 -
P/RPS 0.39 2.13 0.00 0.95 0.76 1.80 2.10 -23.61%
P/EPS -2.46 -6.18 0.00 -4.42 -9.49 -16.28 -4.22 -8.27%
EY -40.71 -16.19 0.00 -22.62 -10.53 -6.14 -23.70 9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.92 0.84 1.08 1.07 0.88 2.00 -29.25%

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