[KGROUP] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 87.33%
YoY- 71.65%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 65,526 50,301 42,056 41,002 40,091 39,991 39,854 39.26%
PBT 10,783 18,223 23,833 -5,006 -18,653 -12,817 -8,741 -
Tax -60 1,735 1,735 1,735 1,735 440 440 -
NP 10,723 19,958 25,568 -3,271 -16,918 -12,377 -8,301 -
-
NP to SH 12,596 21,911 27,776 -1,999 -15,779 -10,727 -6,931 -
-
Tax Rate 0.56% -9.52% -7.28% - - - - -
Total Cost 54,803 30,343 16,488 44,273 57,009 52,368 48,155 8.99%
-
Net Worth 90,985 82,941 98,776 71,806 60,375 64,932 69,619 19.51%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 90,985 82,941 98,776 71,806 60,375 64,932 69,619 19.51%
NOSH 2,354,309 1,964,411 982,205 680,542 578,311 520,711 520,711 173.17%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 16.36% 39.68% 60.80% -7.98% -42.20% -30.95% -20.83% -
ROE 13.84% 26.42% 28.12% -2.78% -26.13% -16.52% -9.96% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.98 5.06 5.44 6.38 7.62 7.68 7.65 -24.86%
EPS 0.96 2.21 3.59 -0.31 -3.00 -2.06 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.0835 0.1277 0.1118 0.1147 0.1247 0.1337 -35.51%
Adjusted Per Share Value based on latest NOSH - 680,542
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1.82 1.39 1.16 1.14 1.11 1.11 1.10 39.84%
EPS 0.35 0.61 0.77 -0.06 -0.44 -0.30 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.023 0.0274 0.0199 0.0167 0.018 0.0193 19.44%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.04 0.05 0.06 0.06 0.015 0.035 0.035 -
P/RPS 0.80 0.99 1.10 0.94 0.20 0.46 0.46 44.56%
P/EPS 4.18 2.27 1.67 -19.28 -0.50 -1.70 -2.63 -
EY 23.95 44.12 59.85 -5.19 -199.84 -58.86 -38.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.47 0.54 0.13 0.28 0.26 70.64%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 30/06/21 26/02/21 26/11/20 28/08/20 30/06/20 28/02/20 28/11/19 -
Price 0.035 0.05 0.06 0.115 0.06 0.03 0.04 -
P/RPS 0.70 0.99 1.10 1.80 0.79 0.39 0.52 21.89%
P/EPS 3.65 2.27 1.67 -36.95 -2.00 -1.46 -3.01 -
EY 27.37 44.12 59.85 -2.71 -49.96 -68.67 -33.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.47 1.03 0.52 0.24 0.30 42.39%

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