[KGROUP] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 35.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 CAGR
Revenue 48,029 34,416 40,162 28,745 0 39,372 47,360 0.22%
PBT 35,560 -13,608 -7,321 -10,960 0 -4,668 -1,813 -
Tax 0 0 0 17 0 -30 -25 -
NP 35,560 -13,608 -7,321 -10,942 0 -4,698 -1,838 -
-
NP to SH 38,165 -12,088 -7,117 -11,401 0 -6,637 -2,060 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 12,469 48,024 47,483 39,687 0 44,070 49,198 -19.69%
-
Net Worth 82,941 64,932 75,894 76,867 39,518 34,730 45,777 9.96%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 CAGR
Net Worth 82,941 64,932 75,894 76,867 39,518 34,730 45,777 9.96%
NOSH 1,964,411 520,711 520,711 427,902 819,054 578,837 572,222 21.78%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 CAGR
NP Margin 74.04% -39.54% -18.23% -38.07% 0.00% -11.93% -3.88% -
ROE 46.01% -18.62% -9.38% -14.83% 0.00% -19.11% -4.50% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 CAGR
RPS 4.84 6.61 8.34 2.69 0.00 6.80 8.28 -8.22%
EPS 3.84 -2.32 -1.48 -1.07 0.00 -1.15 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.1247 0.1576 0.0718 0.0561 0.06 0.08 0.68%
Adjusted Per Share Value based on latest NOSH - 427,902
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 CAGR
RPS 1.33 0.95 1.11 0.80 0.00 1.09 1.31 0.24%
EPS 1.06 -0.33 -0.20 -0.32 0.00 -0.18 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.018 0.021 0.0213 0.0109 0.0096 0.0127 9.95%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/09/15 30/09/14 -
Price 0.05 0.035 0.05 0.15 0.04 0.045 0.075 -
P/RPS 1.03 0.53 0.60 5.59 0.00 0.66 0.91 1.99%
P/EPS 1.30 -1.51 -3.38 -14.08 0.00 -3.92 -20.83 -
EY 76.84 -66.33 -29.56 -7.10 0.00 -25.48 -4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.28 0.32 2.09 0.71 0.75 0.94 -6.92%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 CAGR
Date 26/02/21 28/02/20 28/02/19 27/02/18 28/02/17 27/11/15 27/11/14 -
Price 0.05 0.03 0.04 0.10 0.05 0.045 0.07 -
P/RPS 1.03 0.45 0.48 3.72 0.00 0.66 0.85 3.11%
P/EPS 1.30 -1.29 -2.71 -9.39 0.00 -3.92 -19.44 -
EY 76.84 -77.38 -36.95 -10.65 0.00 -25.48 -5.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.24 0.25 1.39 0.89 0.75 0.88 -5.93%

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