[KGROUP] YoY TTM 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- 72.04%
YoY- 50.9%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 70,929 27,894 10,199 24,417 40,078 71,947 44,605 8.03%
PBT -4,763 -2,379 -7,176 -2,726 -3,778 1,335 868 -
Tax -315 -91 -372 -241 0 -263 18 -
NP -5,078 -2,470 -7,548 -2,967 -3,778 1,072 886 -
-
NP to SH -5,505 -2,465 -7,555 -1,766 -3,597 1,287 776 -
-
Tax Rate - - - - - 19.70% -2.07% -
Total Cost 76,007 30,364 17,747 27,384 43,856 70,875 43,719 9.65%
-
Net Worth 41,019 27,199 0 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 0 13,528 14,004 20,153 17,653 15.08%
NOSH 585,999 340,000 193,490 193,267 175,054 201,538 176,538 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 -7.16% -8.85% -74.01% -12.15% -9.43% 1.49% 1.99% -
ROE -13.42% -9.06% 0.00% -13.05% -25.68% 6.39% 4.40% -
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 12.10 8.20 5.27 12.63 22.89 35.70 25.27 -11.54%
EPS -0.94 -0.72 -3.90 -0.91 -2.05 0.64 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.00 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 1.96 0.77 0.28 0.68 1.11 1.99 1.24 7.92%
EPS -0.15 -0.07 -0.21 -0.05 -0.10 0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0114 0.0075 0.00 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 0.54 0.85 1.90 0.87 0.26 0.17 0.32 9.10%
P/EPS -6.92 -9.66 -2.56 -12.04 -2.92 9.40 18.20 -
EY -14.45 -10.36 -39.05 -8.31 -34.25 10.64 5.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 0.00 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 0.50 0.79 2.37 0.95 0.26 0.17 0.40 3.78%
P/EPS -6.39 -8.97 -3.20 -13.13 -2.92 9.40 22.75 -
EY -15.66 -11.15 -31.24 -7.61 -34.25 10.64 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.00 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