[KGROUP] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 102.42%
YoY- 103.68%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 8,036 8,576 19,038 7,823 2,214 6,670 18,976 -12.83%
PBT 340 -1,465 -1,284 52 -1,310 -1,175 120 18.10%
Tax 0 -23 -19 -7 0 0 0 -
NP 340 -1,488 -1,303 45 -1,310 -1,175 120 18.10%
-
NP to SH 231 -1,752 -1,448 46 -1,249 -1,108 75 19.69%
-
Tax Rate 0.00% - - 13.46% - - 0.00% -
Total Cost 7,696 10,064 20,341 7,778 3,524 7,845 18,856 -13.34%
-
Net Worth 39,518 35,039 46,335 36,799 9,607 12,311 18,750 12.65%
Dividend
31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 39,518 35,039 46,335 36,799 9,607 12,311 18,750 12.65%
NOSH 819,054 583,999 579,200 460,000 192,153 175,873 187,500 26.56%
Ratio Analysis
31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.23% -17.35% -6.84% 0.58% -59.17% -17.62% 0.63% -
ROE 0.58% -5.00% -3.13% 0.13% -13.00% -9.00% 0.40% -
Per Share
31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.14 1.47 3.29 1.70 1.15 3.79 10.12 -29.45%
EPS 0.03 -0.30 -0.25 0.01 -0.65 -0.63 0.04 -4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0561 0.06 0.08 0.08 0.05 0.07 0.10 -8.82%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.22 0.24 0.53 0.22 0.06 0.18 0.53 -13.10%
EPS 0.01 -0.05 -0.04 0.00 -0.03 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0097 0.0128 0.0102 0.0027 0.0034 0.0052 12.55%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.04 0.045 0.075 0.07 0.12 0.09 0.07 -
P/RPS 3.51 3.06 2.28 4.12 10.41 2.37 0.69 29.68%
P/EPS 121.98 -15.00 -30.00 700.00 -18.46 -14.29 175.00 -5.60%
EY 0.82 -6.67 -3.33 0.14 -5.42 -7.00 0.57 5.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.94 0.88 2.40 1.29 0.70 0.22%
Price Multiplier on Announcement Date
31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/02/17 27/11/15 27/11/14 26/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.05 0.045 0.07 0.065 0.10 0.08 0.06 -
P/RPS 4.38 3.06 2.13 3.82 8.68 2.11 0.59 37.76%
P/EPS 152.47 -15.00 -28.00 650.00 -15.38 -12.70 150.00 0.26%
EY 0.66 -6.67 -3.57 0.15 -6.50 -7.87 0.67 -0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.75 0.88 0.81 2.00 1.14 0.60 6.50%

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