[KGROUP] YoY Quarter 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- -2157.22%
YoY- -53.63%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 7,125 5,594 7,904 19,460 11,215 11,078 7,288 -0.37%
PBT -3,395 -1,811 -16,382 -10,827 -5,217 -1,141 256 -
Tax -12 0 0 0 0 0 13 -
NP -3,407 -1,811 -16,382 -10,827 -5,217 -1,141 269 -
-
NP to SH -3,308 -1,729 -16,252 -10,579 -4,714 -918 239 -
-
Tax Rate - - - - - - -5.08% -
Total Cost 10,532 7,405 24,286 30,287 16,432 12,219 7,019 6.99%
-
Net Worth 99,678 117,940 115,574 82,941 64,932 75,894 76,867 4.42%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 99,678 117,940 115,574 82,941 64,932 75,894 76,867 4.42%
NOSH 3,678,221 3,678,171 3,065,171 1,964,411 520,711 520,711 427,902 43.10%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -47.82% -32.37% -207.26% -55.64% -46.52% -10.30% 3.69% -
ROE -3.32% -1.47% -14.06% -12.75% -7.26% -1.21% 0.31% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.19 0.15 0.32 1.96 2.15 2.30 0.68 -19.13%
EPS -0.09 -0.05 -0.66 -1.07 -0.91 -0.19 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.0323 0.047 0.0835 0.1247 0.1576 0.0718 -14.98%
Adjusted Per Share Value based on latest NOSH - 3,065,171
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.19 0.15 0.21 0.53 0.30 0.30 0.20 -0.85%
EPS -0.09 -0.05 -0.44 -0.29 -0.13 -0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.0321 0.0314 0.0225 0.0177 0.0206 0.0209 4.42%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.01 0.005 0.015 0.05 0.035 0.05 0.15 -
P/RPS 5.16 3.26 4.67 2.55 1.63 2.17 22.03 -21.47%
P/EPS -11.12 -10.56 -2.27 -4.69 -3.87 -26.23 671.91 -
EY -8.99 -9.47 -44.06 -21.30 -25.87 -3.81 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.15 0.32 0.60 0.28 0.32 2.09 -25.05%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 27/02/18 -
Price 0.01 0.01 0.015 0.05 0.03 0.04 0.10 -
P/RPS 5.16 6.53 4.67 2.55 1.39 1.74 14.69 -15.99%
P/EPS -11.12 -21.12 -2.27 -4.69 -3.31 -20.98 447.94 -
EY -8.99 -4.74 -44.06 -21.30 -30.18 -4.77 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.32 0.60 0.24 0.25 1.39 -19.78%

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