[KGROUP] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 79.28%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 48,698 28,396 22,802 15,145 49,690 30,793 22,889 65.49%
PBT -22,402 -14,181 -12,370 -9,887 -47,659 -35,842 -19,460 9.84%
Tax 0 0 0 0 -279 0 0 -
NP -22,402 -14,181 -12,370 -9,887 -47,938 -35,842 -19,460 9.84%
-
NP to SH -21,812 -13,945 -12,216 -9,808 -47,345 -35,659 -19,407 8.10%
-
Tax Rate - - - - - - - -
Total Cost 71,100 42,577 35,172 25,032 97,628 66,635 42,349 41.30%
-
Net Worth 110,106 117,940 118,961 120,151 112,686 115,574 143,398 -16.16%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 110,106 117,940 118,961 120,151 112,686 115,574 143,398 -16.16%
NOSH 3,678,171 3,678,171 3,678,171 3,678,171 2,608,488 3,065,171 2,554,309 27.54%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -46.00% -49.94% -54.25% -65.28% -96.47% -116.40% -85.02% -
ROE -19.81% -11.82% -10.27% -8.16% -42.01% -30.85% -13.53% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1.33 0.78 0.63 0.42 1.90 1.25 0.96 24.30%
EPS -0.60 -0.38 -0.34 -0.27 -1.82 -1.45 -0.81 -18.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0301 0.0323 0.0327 0.0334 0.0432 0.047 0.0601 -36.96%
Adjusted Per Share Value based on latest NOSH - 3,678,171
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1.35 0.79 0.63 0.42 1.38 0.85 0.63 66.28%
EPS -0.60 -0.39 -0.34 -0.27 -1.31 -0.99 -0.54 7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0327 0.033 0.0333 0.0312 0.032 0.0397 -16.13%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.01 0.005 0.01 0.01 0.01 0.015 0.03 -
P/RPS 0.75 0.64 1.60 2.38 0.52 1.20 3.13 -61.45%
P/EPS -1.68 -1.31 -2.98 -3.67 -0.55 -1.03 -3.69 -40.84%
EY -59.63 -76.38 -33.58 -27.26 -181.50 -96.68 -27.11 69.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.15 0.31 0.30 0.23 0.32 0.50 -24.21%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 21/07/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 25/11/21 -
Price 0.01 0.01 0.01 0.01 0.01 0.015 0.025 -
P/RPS 0.75 1.29 1.60 2.38 0.52 1.20 2.61 -56.48%
P/EPS -1.68 -2.62 -2.98 -3.67 -0.55 -1.03 -3.07 -33.12%
EY -59.63 -38.19 -33.58 -27.26 -181.50 -96.68 -32.53 49.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.31 0.30 0.23 0.32 0.42 -14.86%

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