[KGROUP] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -42.51%
YoY- 179.83%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 60,297 71,853 75,835 65,526 50,301 42,056 41,002 29.22%
PBT -51,729 -46,174 -17,808 10,783 18,223 23,833 -5,006 372.40%
Tax -60 -60 -60 -60 1,735 1,735 1,735 -
NP -51,789 -46,234 -17,868 10,723 19,958 25,568 -3,271 527.36%
-
NP to SH -51,687 -46,014 -16,373 12,596 21,911 27,776 -1,999 769.23%
-
Tax Rate - - - 0.56% -9.52% -7.28% - -
Total Cost 112,086 118,087 93,703 54,803 30,343 16,488 44,273 85.44%
-
Net Worth 115,574 143,398 144,319 90,985 82,941 98,776 71,806 37.22%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 115,574 143,398 144,319 90,985 82,941 98,776 71,806 37.22%
NOSH 3,065,171 2,554,309 2,354,309 2,354,309 1,964,411 982,205 680,542 171.98%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -85.89% -64.35% -23.56% 16.36% 39.68% 60.80% -7.98% -
ROE -44.72% -32.09% -11.34% 13.84% 26.42% 28.12% -2.78% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.45 3.01 3.22 4.98 5.06 5.44 6.38 -47.07%
EPS -2.10 -1.93 -0.70 0.96 2.21 3.59 -0.31 256.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0601 0.0613 0.0692 0.0835 0.1277 0.1118 -43.79%
Adjusted Per Share Value based on latest NOSH - 2,354,309
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.67 1.99 2.10 1.82 1.39 1.16 1.14 28.89%
EPS -1.43 -1.27 -0.45 0.35 0.61 0.77 -0.06 723.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.0397 0.04 0.0252 0.023 0.0274 0.0199 37.13%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.015 0.03 0.035 0.04 0.05 0.06 0.06 -
P/RPS 0.61 1.00 1.09 0.80 0.99 1.10 0.94 -24.98%
P/EPS -0.71 -1.56 -5.03 4.18 2.27 1.67 -19.28 -88.86%
EY -140.13 -64.28 -19.87 23.95 44.12 59.85 -5.19 794.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.50 0.57 0.58 0.60 0.47 0.54 -29.38%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 30/09/21 30/06/21 26/02/21 26/11/20 28/08/20 -
Price 0.015 0.025 0.03 0.035 0.05 0.06 0.115 -
P/RPS 0.61 0.83 0.93 0.70 0.99 1.10 1.80 -51.29%
P/EPS -0.71 -1.30 -4.31 3.65 2.27 1.67 -36.95 -92.77%
EY -140.13 -77.14 -23.18 27.37 44.12 59.85 -2.71 1278.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.49 0.51 0.60 0.47 1.03 -54.03%

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