[KGROUP] YoY TTM 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- 16.07%
YoY- -241.89%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 27,545 61,964 45,571 15,029 11,236 33,685 66,533 -13.14%
PBT -4,786 -6,075 -1,921 -6,347 -2,525 -6,793 -196 66.63%
Tax 0 2,163 -103 -379 -241 0 -263 -
NP -4,786 -3,912 -2,024 -6,726 -2,766 -6,793 -459 45.44%
-
NP to SH -4,810 -8,025 -2,197 -6,790 -1,986 -6,248 571 -
-
Tax Rate - - - - - - - -
Total Cost 32,331 65,876 47,595 21,755 14,002 40,478 66,992 -10.99%
-
Net Worth 39,518 35,039 46,335 0 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 0 9,607 12,311 18,750 12.65%
NOSH 704,424 583,999 579,200 460,000 192,153 175,873 187,500 23.55%
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 -17.38% -6.31% -4.44% -44.75% -24.62% -20.17% -0.69% -
ROE -12.17% -22.90% -4.74% 0.00% -20.67% -50.75% 3.05% -
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 3.91 10.61 7.87 3.27 5.85 19.15 35.48 -29.70%
EPS -0.68 -1.37 -0.38 -1.48 -1.03 -3.55 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0561 0.06 0.08 0.00 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 0.76 1.72 1.26 0.42 0.31 0.93 1.84 -13.17%
EPS -0.13 -0.22 -0.06 -0.19 -0.06 -0.17 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0097 0.0128 0.00 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 1.02 0.42 0.95 2.14 2.05 0.47 0.20 29.74%
P/EPS -5.86 -3.27 -19.77 -4.74 -11.61 -2.53 22.99 -
EY -17.07 -30.54 -5.06 -21.09 -8.61 -39.47 4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.94 0.00 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 1.28 0.42 0.89 1.99 1.71 0.42 0.17 38.07%
P/EPS -7.32 -3.27 -18.45 -4.40 -9.68 -2.25 19.70 -
EY -13.66 -30.54 -5.42 -22.71 -10.34 -44.41 5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.75 0.88 0.00 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