[KGROUP] YoY Quarter Result on 31-Dec-2016 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 113.4%
YoY- 106.52%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 11,215 11,078 7,288 8,036 8,576 19,038 7,823 5.92%
PBT -5,217 -1,141 256 340 -1,465 -1,284 52 -
Tax 0 0 13 0 -23 -19 -7 -
NP -5,217 -1,141 269 340 -1,488 -1,303 45 -
-
NP to SH -4,714 -918 239 231 -1,752 -1,448 46 -
-
Tax Rate - - -5.08% 0.00% - - 13.46% -
Total Cost 16,432 12,219 7,019 7,696 10,064 20,341 7,778 12.70%
-
Net Worth 64,932 75,894 76,867 39,518 35,039 46,335 36,799 9.50%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 64,932 75,894 76,867 39,518 35,039 46,335 36,799 9.50%
NOSH 520,711 520,711 427,902 819,054 583,999 579,200 460,000 2.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -46.52% -10.30% 3.69% 4.23% -17.35% -6.84% 0.58% -
ROE -7.26% -1.21% 0.31% 0.58% -5.00% -3.13% 0.13% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.15 2.30 0.68 1.14 1.47 3.29 1.70 3.82%
EPS -0.91 -0.19 0.02 0.03 -0.30 -0.25 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1576 0.0718 0.0561 0.06 0.08 0.08 7.35%
Adjusted Per Share Value based on latest NOSH - 819,054
31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.31 0.31 0.20 0.22 0.24 0.53 0.22 5.63%
EPS -0.13 -0.03 0.01 0.01 -0.05 -0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.021 0.0213 0.0109 0.0097 0.0128 0.0102 9.50%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 30/09/15 30/09/14 30/09/13 -
Price 0.035 0.05 0.15 0.04 0.045 0.075 0.07 -
P/RPS 1.63 2.17 22.03 3.51 3.06 2.28 4.12 -13.77%
P/EPS -3.87 -26.23 671.91 121.98 -15.00 -30.00 700.00 -
EY -25.87 -3.81 0.15 0.82 -6.67 -3.33 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 2.09 0.71 0.75 0.94 0.88 -16.72%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/02/20 28/02/19 27/02/18 28/02/17 27/11/15 27/11/14 26/11/13 -
Price 0.03 0.04 0.10 0.05 0.045 0.07 0.065 -
P/RPS 1.39 1.74 14.69 4.38 3.06 2.13 3.82 -14.92%
P/EPS -3.31 -20.98 447.94 152.47 -15.00 -28.00 650.00 -
EY -30.18 -4.77 0.22 0.66 -6.67 -3.57 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 1.39 0.89 0.75 0.88 0.81 -17.67%

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