[KGROUP] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -21.12%
YoY- 304.26%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 40,058 47,293 60,297 50,301 39,991 36,435 28,431 5.87%
PBT -21,025 -25,998 -51,729 18,223 -12,817 -6,554 -8,126 17.15%
Tax -12 -279 -60 1,735 440 -177 -37 -17.10%
NP -21,037 -26,277 -51,789 19,958 -12,377 -6,731 -8,163 17.08%
-
NP to SH -20,454 -25,631 -51,687 21,911 -10,727 -6,404 -8,609 15.50%
-
Tax Rate - - - -9.52% - - - -
Total Cost 61,095 73,570 112,086 30,343 52,368 43,166 36,594 8.91%
-
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 -52.52% -55.56% -85.89% 39.68% -30.95% -18.47% -28.71% -
ROE -20.52% -21.73% -44.72% 26.42% -16.52% -8.44% -11.20% -
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 1.09 1.30 2.45 5.06 7.68 7.57 2.66 -13.81%
EPS -0.56 -0.70 -2.10 2.21 -2.06 -1.33 -0.80 -5.76%
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 - 1,964,411
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.09 1.29 1.64 1.37 1.09 0.99 0.77 5.96%
EPS -0.56 -0.70 -1.41 0.60 -0.29 -0.17 -0.23 15.97%
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 0.92 0.39 0.61 0.99 0.46 0.66 5.65 -26.09%
P/EPS -1.80 -0.71 -0.71 2.27 -1.70 -3.76 -18.65 -32.26%
EY -55.61 -140.39 -140.13 44.12 -58.86 -26.60 -5.36 47.65%
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 0.92 0.77 0.61 0.99 0.39 0.53 3.77 -20.94%
P/EPS -1.80 -1.42 -0.71 2.27 -1.46 -3.01 -12.44 -27.53%
EY -55.61 -70.19 -140.13 44.12 -68.67 -33.25 -8.04 38.01%
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