[KGROUP] QoQ TTM Result on 30-Jun-2018 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 57.41%
YoY- 61.06%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 44,301 36,435 32,645 30,858 27,872 28,431 29,179 32.13%
PBT -8,102 -6,554 -5,157 -3,901 -9,283 -8,126 -8,042 0.49%
Tax 440 -177 -164 -164 -164 -37 -50 -
NP -7,662 -6,731 -5,321 -4,065 -9,447 -8,163 -8,092 -3.57%
-
NP to SH -6,999 -6,404 -5,247 -4,096 -9,617 -8,609 -8,617 -12.95%
-
Tax Rate - - - - - - - -
Total Cost 51,963 43,166 37,966 34,923 37,319 36,594 37,271 24.82%
-
Net Worth 73,977 75,894 74,787 75,035 64,577 76,867 76,651 -2.34%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 73,977 75,894 74,787 75,035 64,577 76,867 76,651 -2.34%
NOSH 520,711 520,711 470,711 470,692 427,902 427,902 427,902 13.99%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -17.30% -18.47% -16.30% -13.17% -33.89% -28.71% -27.73% -
ROE -9.46% -8.44% -7.02% -5.46% -14.89% -11.20% -11.24% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.02 7.57 7.00 6.68 3.06 2.66 2.09 165.31%
EPS -1.42 -1.33 -1.13 -0.89 -1.05 -0.80 -0.62 73.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1506 0.1576 0.1604 0.1625 0.0708 0.0718 0.055 95.84%
Adjusted Per Share Value based on latest NOSH - 470,692
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1.23 1.01 0.90 0.85 0.77 0.79 0.81 32.14%
EPS -0.19 -0.18 -0.15 -0.11 -0.27 -0.24 -0.24 -14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.021 0.0207 0.0208 0.0179 0.0213 0.0212 -2.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.045 0.05 0.045 0.08 0.075 0.15 0.12 -
P/RPS 0.50 0.66 0.64 1.20 2.45 5.65 5.73 -80.35%
P/EPS -3.16 -3.76 -4.00 -9.02 -7.11 -18.65 -19.41 -70.21%
EY -31.66 -26.60 -25.01 -11.09 -14.06 -5.36 -5.15 235.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.28 0.49 1.06 2.09 2.18 -73.37%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 29/11/18 30/08/18 31/05/18 27/02/18 29/11/17 -
Price 0.035 0.04 0.05 0.06 0.065 0.10 0.205 -
P/RPS 0.39 0.53 0.71 0.90 2.13 3.77 9.79 -88.35%
P/EPS -2.46 -3.01 -4.44 -6.76 -6.16 -12.44 -33.16 -82.37%
EY -40.71 -33.25 -22.51 -14.78 -16.22 -8.04 -3.02 467.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.31 0.37 0.92 1.39 3.73 -84.41%

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