[KGROUP] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -38.88%
YoY- -69.84%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 33,124 30,036 40,091 34,416 29,194 26,392 44,301 -17.57%
PBT 74,994 39,156 -18,653 -13,608 -9,978 -15,432 -8,102 -
Tax 0 0 1,735 0 0 0 440 -
NP 74,994 39,156 -16,918 -13,608 -9,978 -15,432 -7,662 -
-
NP to SH 78,406 41,128 -15,779 -12,088 -8,704 -13,992 -6,999 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost -41,870 -9,120 57,009 48,024 39,172 41,824 51,963 -
-
Net Worth 98,776 71,806 60,375 64,932 69,619 70,504 73,977 21.19%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 98,776 71,806 60,375 64,932 69,619 70,504 73,977 21.19%
NOSH 982,205 680,542 578,311 520,711 520,711 520,711 520,711 52.48%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 226.40% 130.36% -42.20% -39.54% -34.18% -58.47% -17.30% -
ROE 79.38% 57.28% -26.13% -18.62% -12.50% -19.85% -9.46% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.28 4.68 7.62 6.61 5.61 5.07 9.02 -39.08%
EPS 10.14 6.40 -3.00 -2.32 -1.68 -2.68 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1277 0.1118 0.1147 0.1247 0.1337 0.1354 0.1506 -10.38%
Adjusted Per Share Value based on latest NOSH - 520,711
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.92 0.83 1.11 0.95 0.81 0.73 1.23 -17.55%
EPS 2.17 1.14 -0.44 -0.33 -0.24 -0.39 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0199 0.0167 0.018 0.0193 0.0195 0.0205 21.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.06 0.06 0.015 0.035 0.035 0.035 0.045 -
P/RPS 1.40 1.28 0.20 0.53 0.62 0.69 0.50 98.28%
P/EPS 0.59 0.94 -0.50 -1.51 -2.09 -1.30 -3.16 -
EY 168.94 106.72 -199.84 -66.33 -47.76 -76.77 -31.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.13 0.28 0.26 0.26 0.30 34.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 30/06/20 28/02/20 28/11/19 30/08/19 31/05/19 -
Price 0.06 0.115 0.06 0.03 0.04 0.035 0.035 -
P/RPS 1.40 2.46 0.79 0.45 0.71 0.69 0.39 133.90%
P/EPS 0.59 1.80 -2.00 -1.29 -2.39 -1.30 -2.46 -
EY 168.94 55.68 -49.96 -77.38 -41.79 -76.77 -40.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.03 0.52 0.24 0.30 0.26 0.23 60.82%

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