[KGROUP] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -693.43%
YoY- -281.74%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 9,152 10,256 60,580 71,272 30,036 26,392 37,840 -21.04%
PBT -25,568 -30,996 -39,548 -75,208 39,156 -15,432 -13,212 11.62%
Tax 0 0 0 0 0 0 0 -
NP -25,568 -30,996 -39,548 -75,208 39,156 -15,432 -13,212 11.62%
-
NP to SH -25,008 -30,872 -39,232 -74,748 41,128 -13,992 -13,788 10.42%
-
Tax Rate - - - - 0.00% - - -
Total Cost 34,720 41,252 100,128 146,480 -9,120 41,824 51,052 -6.21%
-
Net Worth 96,001 104,460 120,151 144,319 71,806 70,504 75,035 4.18%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 96,001 104,460 120,151 144,319 71,806 70,504 75,035 4.18%
NOSH 3,678,221 3,678,171 3,678,171 2,354,309 680,542 520,711 470,692 40.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -279.37% -302.22% -65.28% -105.52% 130.36% -58.47% -34.92% -
ROE -26.05% -29.55% -32.65% -51.79% 57.28% -19.85% -18.38% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.25 0.28 1.68 3.03 4.68 5.07 8.19 -44.06%
EPS -0.68 -0.84 -1.08 -3.16 6.40 -2.68 -3.00 -21.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0284 0.0334 0.0613 0.1118 0.1354 0.1625 -26.25%
Adjusted Per Share Value based on latest NOSH - 2,354,309
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.25 0.28 1.65 1.94 0.82 0.72 1.03 -21.00%
EPS -0.68 -0.84 -1.07 -2.03 1.12 -0.38 -0.37 10.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0284 0.0327 0.0392 0.0195 0.0192 0.0204 4.18%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.005 0.01 0.01 0.035 0.06 0.035 0.08 -
P/RPS 2.01 3.59 0.59 1.16 1.28 0.69 0.98 12.70%
P/EPS -0.74 -1.19 -0.92 -1.10 0.94 -1.30 -2.68 -19.28%
EY -135.98 -83.93 -109.06 -90.71 106.72 -76.77 -37.32 24.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.35 0.30 0.57 0.54 0.26 0.49 -14.59%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/09/21 28/08/20 30/08/19 30/08/18 -
Price 0.01 0.01 0.01 0.03 0.115 0.035 0.06 -
P/RPS 4.02 3.59 0.59 0.99 2.46 0.69 0.73 32.85%
P/EPS -1.47 -1.19 -0.92 -0.94 1.80 -1.30 -2.01 -5.07%
EY -67.99 -83.93 -109.06 -105.83 55.68 -76.77 -49.77 5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.30 0.49 1.03 0.26 0.37 0.44%

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