[KGROUP] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 15.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 CAGR
Revenue 65,526 40,091 44,301 27,872 0 39,487 57,525 2.10%
PBT 10,783 -18,653 -8,102 -9,283 0 -7,343 -3,934 -
Tax -60 1,735 440 -164 0 78 -315 -23.29%
NP 10,723 -16,918 -7,662 -9,447 0 -7,265 -4,249 -
-
NP to SH 12,596 -15,779 -6,999 -9,601 0 -8,520 -4,592 -
-
Tax Rate 0.56% - - - - - - -
Total Cost 54,803 57,009 51,963 37,319 0 46,752 61,774 -1.89%
-
Net Worth 90,985 60,375 73,977 64,577 39,115 34,775 40,688 13.73%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 CAGR
Net Worth 90,985 60,375 73,977 64,577 39,115 34,775 40,688 13.73%
NOSH 2,354,309 578,311 520,711 427,902 1,638,000 579,591 581,265 25.07%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 CAGR
NP Margin 16.36% -42.20% -17.30% -33.89% 0.00% -18.40% -7.39% -
ROE 13.84% -26.13% -9.46% -14.87% 0.00% -24.50% -11.29% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 CAGR
RPS 4.98 7.62 9.02 3.06 0.00 6.81 9.90 -10.40%
EPS 0.96 -3.00 -1.42 -1.05 0.00 -1.47 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.1147 0.1506 0.0708 0.0538 0.06 0.07 -0.18%
Adjusted Per Share Value based on latest NOSH - 427,902
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 CAGR
RPS 1.82 1.11 1.23 0.77 0.00 1.09 1.59 2.18%
EPS 0.35 -0.44 -0.19 -0.27 0.00 -0.24 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.0167 0.0205 0.0179 0.0108 0.0096 0.0113 13.68%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/12/15 31/12/14 -
Price 0.04 0.015 0.045 0.075 0.065 0.045 0.06 -
P/RPS 0.80 0.20 0.50 2.45 0.00 0.66 0.61 4.43%
P/EPS 4.18 -0.50 -3.16 -7.13 0.00 -3.06 -7.59 -
EY 23.95 -199.84 -31.66 -14.03 0.00 -32.67 -13.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.13 0.30 1.06 1.21 0.75 0.86 -6.10%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 CAGR
Date 30/06/21 30/06/20 31/05/19 31/05/18 01/06/17 29/02/16 27/02/15 -
Price 0.035 0.06 0.035 0.065 0.045 0.065 0.075 -
P/RPS 0.70 0.79 0.39 2.13 0.00 0.95 0.76 -1.30%
P/EPS 3.65 -2.00 -2.46 -6.18 0.00 -4.42 -9.49 -
EY 27.37 -49.96 -40.71 -16.19 0.00 -22.62 -10.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.23 0.92 0.84 1.08 1.07 -11.17%

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