[KGROUP] QoQ TTM 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- 18.75%
YoY- -134.94%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM 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 47,293 49,603 47,017 49,690 60,297 71,853 -22.86%
PBT -22,402 -25,998 -40,569 -38,744 -47,659 -51,729 -46,174 -38.28%
Tax 0 -279 -279 -279 -279 -60 -60 -
NP -22,402 -26,277 -40,848 -39,023 -47,938 -51,789 -46,234 -38.33%
-
NP to SH -21,812 -25,631 -40,154 -38,466 -47,345 -51,687 -46,014 -39.23%
-
Tax Rate - - - - - - - -
Total Cost 71,100 73,570 90,451 86,040 97,628 112,086 118,087 -28.71%
-
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% -55.56% -82.35% -83.00% -96.47% -85.89% -64.35% -
ROE -19.81% -21.73% -33.75% -32.01% -42.01% -44.72% -32.09% -
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 1.30 1.36 1.31 1.90 2.45 3.01 -42.01%
EPS -0.60 -0.70 -1.10 -1.07 -1.82 -2.10 -1.93 -54.14%
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 1.32 1.29 1.35 1.28 1.35 1.64 1.95 -22.92%
EPS -0.59 -0.70 -1.09 -1.05 -1.29 -1.41 -1.25 -39.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 0.0321 0.0323 0.0327 0.0306 0.0314 0.039 -16.24%
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 0.39 0.73 0.77 0.52 0.61 1.00 -17.46%
P/EPS -1.68 -0.71 -0.91 -0.94 -0.55 -0.71 -1.56 5.06%
EY -59.63 -140.39 -110.37 -106.93 -181.50 -140.13 -64.28 -4.88%
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 0.77 0.73 0.77 0.52 0.61 0.83 -6.53%
P/EPS -1.68 -1.42 -0.91 -0.94 -0.55 -0.71 -1.30 18.66%
EY -59.63 -70.19 -110.37 -106.93 -181.50 -140.13 -77.14 -15.78%
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