[KGROUP] YoY TTM Result on 31-Mar-2017 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
01-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 28.5%
YoY- 62.08%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 CAGR
Revenue 40,091 44,301 27,872 26,704 49,917 57,525 22,684 9.53%
PBT -18,653 -8,102 -9,283 -3,365 -7,343 -3,934 -2,422 38.61%
Tax 1,735 440 -164 -50 2,560 -315 -91 -
NP -16,918 -7,662 -9,447 -3,415 -4,783 -4,249 -2,513 35.66%
-
NP to SH -15,779 -6,999 -9,617 -3,439 -8,520 -4,592 -2,508 34.20%
-
Tax Rate - - - - - - - -
Total Cost 57,009 51,963 37,319 30,119 54,700 61,774 25,197 13.95%
-
Net Worth 60,375 73,977 64,577 39,478 34,839 41,017 47,418 3.93%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 60,375 73,977 64,577 39,478 34,839 41,017 47,418 3.93%
NOSH 578,311 520,711 427,902 727,049 580,655 585,961 592,727 -0.39%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -42.20% -17.30% -33.89% -12.79% -9.58% -7.39% -11.08% -
ROE -26.13% -9.46% -14.89% -8.71% -24.46% -11.20% -5.29% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 CAGR
RPS 7.62 9.02 3.06 3.67 8.60 9.82 3.83 11.63%
EPS -3.00 -1.42 -1.05 -0.47 -1.47 -0.78 -0.42 36.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1506 0.0708 0.0543 0.06 0.07 0.08 5.93%
Adjusted Per Share Value based on latest NOSH - 1,638,000
31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.11 1.23 0.77 0.74 1.38 1.59 0.63 9.48%
EPS -0.44 -0.19 -0.27 -0.10 -0.24 -0.13 -0.07 34.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0167 0.0205 0.0179 0.0109 0.0097 0.0114 0.0131 3.95%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/12/15 31/12/14 31/12/13 -
Price 0.015 0.045 0.075 0.065 0.045 0.06 0.065 -
P/RPS 0.20 0.50 2.45 1.77 0.52 0.61 1.70 -28.98%
P/EPS -0.50 -3.16 -7.11 -13.74 -3.07 -7.66 -15.36 -42.17%
EY -199.84 -31.66 -14.06 -7.28 -32.61 -13.06 -6.51 72.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.30 1.06 1.20 0.75 0.86 0.81 -25.36%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 31/05/19 31/05/18 01/06/17 29/02/16 27/02/15 28/02/14 -
Price 0.06 0.035 0.065 0.045 0.065 0.075 0.07 -
P/RPS 0.79 0.39 2.13 1.23 0.76 0.76 1.83 -12.57%
P/EPS -2.00 -2.46 -6.16 -9.51 -4.43 -9.57 -16.54 -28.67%
EY -49.96 -40.71 -16.22 -10.51 -22.57 -10.45 -6.04 40.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.23 0.92 0.83 1.08 1.07 0.88 -8.07%

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