[KGROUP] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -12.33%
YoY- -335.9%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 49,603 47,017 49,690 60,297 71,853 75,835 65,526 -16.92%
PBT -40,569 -38,744 -47,659 -51,729 -46,174 -17,808 10,783 -
Tax -279 -279 -279 -60 -60 -60 -60 178.33%
NP -40,848 -39,023 -47,938 -51,789 -46,234 -17,868 10,723 -
-
NP to SH -40,154 -38,466 -47,345 -51,687 -46,014 -16,373 12,596 -
-
Tax Rate - - - - - - 0.56% -
Total Cost 90,451 86,040 97,628 112,086 118,087 93,703 54,803 39.61%
-
Net Worth 118,961 120,151 112,686 115,574 143,398 144,319 90,985 19.55%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 118,961 120,151 112,686 115,574 143,398 144,319 90,985 19.55%
NOSH 3,678,171 3,678,171 2,608,488 3,065,171 2,554,309 2,354,309 2,354,309 34.60%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -82.35% -83.00% -96.47% -85.89% -64.35% -23.56% 16.36% -
ROE -33.75% -32.01% -42.01% -44.72% -32.09% -11.34% 13.84% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.36 1.31 1.90 2.45 3.01 3.22 4.98 -57.87%
EPS -1.10 -1.07 -1.82 -2.10 -1.93 -0.70 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0334 0.0432 0.047 0.0601 0.0613 0.0692 -39.30%
Adjusted Per Share Value based on latest NOSH - 3,065,171
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.37 1.30 1.38 1.67 1.99 2.10 1.82 -17.23%
EPS -1.11 -1.07 -1.31 -1.43 -1.27 -0.45 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.0333 0.0312 0.032 0.0397 0.04 0.0252 19.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.01 0.01 0.01 0.015 0.03 0.035 0.04 -
P/RPS 0.73 0.77 0.52 0.61 1.00 1.09 0.80 -5.91%
P/EPS -0.91 -0.94 -0.55 -0.71 -1.56 -5.03 4.18 -
EY -110.37 -106.93 -181.50 -140.13 -64.28 -19.87 23.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.23 0.32 0.50 0.57 0.58 -34.11%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 25/11/21 30/09/21 30/06/21 -
Price 0.01 0.01 0.01 0.015 0.025 0.03 0.035 -
P/RPS 0.73 0.77 0.52 0.61 0.83 0.93 0.70 2.83%
P/EPS -0.91 -0.94 -0.55 -0.71 -1.30 -4.31 3.65 -
EY -110.37 -106.93 -181.50 -140.13 -77.14 -23.18 27.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.23 0.32 0.42 0.49 0.51 -28.22%

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