[KGROUP] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -51.32%
YoY- 415.73%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 45,778 71,272 65,526 48,029 33,124 30,036 40,091 9.23%
PBT -38,920 -75,208 10,783 35,560 74,994 39,156 -18,653 63.21%
Tax 0 0 -60 0 0 0 1,735 -
NP -38,920 -75,208 10,723 35,560 74,994 39,156 -16,918 74.17%
-
NP to SH -38,814 -74,748 12,596 38,165 78,406 41,128 -15,779 82.12%
-
Tax Rate - - 0.56% 0.00% 0.00% 0.00% - -
Total Cost 84,698 146,480 54,803 12,469 -41,870 -9,120 57,009 30.17%
-
Net Worth 143,398 144,319 90,985 82,941 98,776 71,806 60,375 77.92%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 143,398 144,319 90,985 82,941 98,776 71,806 60,375 77.92%
NOSH 2,554,309 2,354,309 2,354,309 1,964,411 982,205 680,542 578,311 168.95%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -85.02% -105.52% 16.36% 74.04% 226.40% 130.36% -42.20% -
ROE -27.07% -51.79% 13.84% 46.01% 79.38% 57.28% -26.13% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.92 3.03 4.98 4.84 4.28 4.68 7.62 -60.07%
EPS -1.62 -3.16 0.96 3.84 10.14 6.40 -3.00 -33.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0613 0.0692 0.0835 0.1277 0.1118 0.1147 -34.98%
Adjusted Per Share Value based on latest NOSH - 1,964,411
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.27 1.97 1.82 1.33 0.92 0.83 1.11 9.38%
EPS -1.08 -2.07 0.35 1.06 2.17 1.14 -0.44 81.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.04 0.0252 0.023 0.0274 0.0199 0.0167 78.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.03 0.035 0.04 0.05 0.06 0.06 0.015 -
P/RPS 1.56 1.16 0.80 1.03 1.40 1.28 0.20 292.81%
P/EPS -1.84 -1.10 4.18 1.30 0.59 0.94 -0.50 138.17%
EY -54.22 -90.71 23.95 76.84 168.94 106.72 -199.84 -58.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.58 0.60 0.47 0.54 0.13 145.27%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 30/09/21 30/06/21 26/02/21 26/11/20 28/08/20 30/06/20 -
Price 0.025 0.03 0.035 0.05 0.06 0.115 0.06 -
P/RPS 1.30 0.99 0.70 1.03 1.40 2.46 0.79 39.34%
P/EPS -1.54 -0.94 3.65 1.30 0.59 1.80 -2.00 -15.97%
EY -65.07 -105.83 27.37 76.84 168.94 55.68 -49.96 19.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.51 0.60 0.47 1.03 0.52 -13.25%

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