Highlights

[KGROUP] QoQ Quarter Result on 2018-09-30 [#2]

Stock [KGROUP]: KEY ALLIANCE GROUP BHD
Announcement Date 31-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     71.77%    YoY -     -646.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 6,598 14,179 11,078 9,584 9,460 6,313 7,288 -6.43%
  QoQ % -53.47% 27.99% 15.59% 1.31% 49.85% -13.38% -
  Horiz. % 90.53% 194.55% 152.00% 131.50% 129.80% 86.62% 100.00%
PBT -3,858 -2,611 -1,141 -1,047 -3,303 -1,063 256 -
  QoQ % -47.76% -128.83% -8.98% 68.30% -210.72% -515.23% -
  Horiz. % -1,507.03% -1,019.92% -445.70% -408.98% -1,290.23% -415.23% 100.00%
Tax 0 440 0 0 0 -177 13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1,461.54% -
  Horiz. % 0.00% 3,384.62% 0.00% 0.00% 0.00% -1,361.54% 100.00%
NP -3,858 -2,171 -1,141 -1,047 -3,303 -1,240 269 -
  QoQ % -77.71% -90.27% -8.98% 68.30% -166.37% -560.97% -
  Horiz. % -1,434.20% -807.06% -424.16% -389.22% -1,227.88% -460.97% 100.00%
NP to SH -3,498 -1,661 -918 -973 -3,447 -1,066 239 -
  QoQ % -110.60% -80.94% 5.65% 71.77% -223.36% -546.03% -
  Horiz. % -1,463.60% -694.98% -384.10% -407.11% -1,442.26% -446.03% 100.00%
Tax Rate - % - % - % - % - % - % -5.08 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 10,456 16,350 12,219 10,631 12,763 7,553 7,019 30.53%
  QoQ % -36.05% 33.81% 14.94% -16.70% 68.98% 7.61% -
  Horiz. % 148.97% 232.94% 174.08% 151.46% 181.84% 107.61% 100.00%
Net Worth 70,504 73,977 75,894 74,787 75,035 64,577 76,867 -5.61%
  QoQ % -4.69% -2.53% 1.48% -0.33% 16.20% -15.99% -
  Horiz. % 91.72% 96.24% 98.74% 97.29% 97.62% 84.01% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 70,504 73,977 75,894 74,787 75,035 64,577 76,867 -5.61%
  QoQ % -4.69% -2.53% 1.48% -0.33% 16.20% -15.99% -
  Horiz. % 91.72% 96.24% 98.74% 97.29% 97.62% 84.01% 100.00%
NOSH 520,711 491,219 481,567 466,259 461,758 912,107 1,070,574 -38.23%
  QoQ % 6.00% 2.00% 3.28% 0.97% -49.37% -14.80% -
  Horiz. % 48.64% 45.88% 44.98% 43.55% 43.13% 85.20% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -58.47 % -15.31 % -10.30 % -10.92 % -34.92 % -19.64 % 3.69 % -
  QoQ % -281.91% -48.64% 5.68% 68.73% -77.80% -632.25% -
  Horiz. % -1,584.55% -414.91% -279.13% -295.93% -946.34% -532.25% 100.00%
ROE -4.96 % -2.25 % -1.21 % -1.30 % -4.59 % -1.65 % 0.31 % -
  QoQ % -120.44% -85.95% 6.92% 71.68% -178.18% -632.26% -
  Horiz. % -1,600.00% -725.81% -390.32% -419.35% -1,480.65% -532.26% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.27 2.89 2.30 2.06 2.05 0.69 0.68 51.83%
  QoQ % -56.06% 25.65% 11.65% 0.49% 197.10% 1.47% -
  Horiz. % 186.76% 425.00% 338.24% 302.94% 301.47% 101.47% 100.00%
EPS -0.67 -0.34 -0.19 -0.21 -0.75 -0.12 0.02 -
  QoQ % -97.06% -78.95% 9.52% 72.00% -525.00% -700.00% -
  Horiz. % -3,350.00% -1,700.00% -950.00% -1,050.00% -3,750.00% -600.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1354 0.1506 0.1576 0.1604 0.1625 0.0708 0.0718 52.82%
  QoQ % -10.09% -4.44% -1.75% -1.29% 129.52% -1.39% -
  Horiz. % 188.58% 209.75% 219.50% 223.40% 226.32% 98.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 520,711
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.27 2.72 2.13 1.84 1.82 1.21 1.40 -6.31%
  QoQ % -53.31% 27.70% 15.76% 1.10% 50.41% -13.57% -
  Horiz. % 90.71% 194.29% 152.14% 131.43% 130.00% 86.43% 100.00%
EPS -0.67 -0.32 -0.18 -0.19 -0.66 -0.20 0.05 -
  QoQ % -109.38% -77.78% 5.26% 71.21% -230.00% -500.00% -
  Horiz. % -1,340.00% -640.00% -360.00% -380.00% -1,320.00% -400.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1354 0.1421 0.1458 0.1436 0.1441 0.1240 0.1476 -5.60%
  QoQ % -4.71% -2.54% 1.53% -0.35% 16.21% -15.99% -
  Horiz. % 91.73% 96.27% 98.78% 97.29% 97.63% 84.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0350 0.0450 0.0500 0.0450 0.0800 0.0750 0.1500 -
P/RPS 2.76 1.56 2.17 2.19 3.90 10.84 22.03 -75.06%
  QoQ % 76.92% -28.11% -0.91% -43.85% -64.02% -50.79% -
  Horiz. % 12.53% 7.08% 9.85% 9.94% 17.70% 49.21% 100.00%
P/EPS -5.21 -13.31 -26.23 -21.56 -10.72 -64.17 671.91 -
  QoQ % 60.86% 49.26% -21.66% -101.12% 83.29% -109.55% -
  Horiz. % -0.78% -1.98% -3.90% -3.21% -1.60% -9.55% 100.00%
EY -19.19 -7.51 -3.81 -4.64 -9.33 -1.56 0.15 -
  QoQ % -155.53% -97.11% 17.89% 50.27% -498.08% -1,140.00% -
  Horiz. % -12,793.33% -5,006.67% -2,540.00% -3,093.33% -6,220.00% -1,040.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.30 0.32 0.28 0.49 1.06 2.09 -75.17%
  QoQ % -13.33% -6.25% 14.29% -42.86% -53.77% -49.28% -
  Horiz. % 12.44% 14.35% 15.31% 13.40% 23.44% 50.72% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 29/11/18 30/08/18 31/05/18 27/02/18 -
Price 0.0350 0.0350 0.0400 0.0500 0.0600 0.0650 0.1000 -
P/RPS 2.76 1.21 1.74 2.43 2.93 9.39 14.69 -67.30%
  QoQ % 128.10% -30.46% -28.40% -17.06% -68.80% -36.08% -
  Horiz. % 18.79% 8.24% 11.84% 16.54% 19.95% 63.92% 100.00%
P/EPS -5.21 -10.35 -20.98 -23.96 -8.04 -55.62 447.94 -
  QoQ % 49.66% 50.67% 12.44% -198.01% 85.54% -112.42% -
  Horiz. % -1.16% -2.31% -4.68% -5.35% -1.79% -12.42% 100.00%
EY -19.19 -9.66 -4.77 -4.17 -12.44 -1.80 0.22 -
  QoQ % -98.65% -102.52% -14.39% 66.48% -591.11% -918.18% -
  Horiz. % -8,722.73% -4,390.91% -2,168.18% -1,895.45% -5,654.55% -818.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.23 0.25 0.31 0.37 0.92 1.39 -67.39%
  QoQ % 13.04% -8.00% -19.35% -16.22% -59.78% -33.81% -
  Horiz. % 18.71% 16.55% 17.99% 22.30% 26.62% 66.19% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers