Highlights

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

Stock [KGROUP]: KEY ALLIANCE GROUP BHD
Announcement Date 29-Nov-2018
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 11,078 9,584 9,460 6,313 7,288 7,797 6,474 42.92%
  QoQ % 15.59% 1.31% 49.85% -13.38% -6.53% 20.44% -
  Horiz. % 171.12% 148.04% 146.12% 97.51% 112.57% 120.44% 100.00%
PBT -1,141 -1,047 -3,303 -1,063 256 209 -8,685 -74.06%
  QoQ % -8.98% 68.30% -210.72% -515.23% 22.49% 102.41% -
  Horiz. % 13.14% 12.06% 38.03% 12.24% -2.95% -2.41% 100.00%
Tax 0 0 0 -177 13 0 0 -
  QoQ % 0.00% 0.00% 0.00% -1,461.54% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -1,361.54% 100.00% - -
NP -1,141 -1,047 -3,303 -1,240 269 209 -8,685 -74.06%
  QoQ % -8.98% 68.30% -166.37% -560.97% 28.71% 102.41% -
  Horiz. % 13.14% 12.06% 38.03% 14.28% -3.10% -2.41% 100.00%
NP to SH -918 -973 -3,447 -1,066 239 178 -8,968 -78.03%
  QoQ % 5.65% 71.77% -223.36% -546.03% 34.27% 101.98% -
  Horiz. % 10.24% 10.85% 38.44% 11.89% -2.67% -1.98% 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% 100.00% - -
Total Cost 12,219 10,631 12,763 7,553 7,019 7,588 15,159 -13.35%
  QoQ % 14.94% -16.70% 68.98% 7.61% -7.50% -49.94% -
  Horiz. % 80.61% 70.13% 84.19% 49.83% 46.30% 50.06% 100.00%
Net Worth 75,894 74,787 75,035 64,577 76,867 76,651 72,523 3.07%
  QoQ % 1.48% -0.33% 16.20% -15.99% 0.28% 5.69% -
  Horiz. % 104.65% 103.12% 103.46% 89.04% 105.99% 105.69% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 75,894 74,787 75,035 64,577 76,867 76,651 72,523 3.07%
  QoQ % 1.48% -0.33% 16.20% -15.99% 0.28% 5.69% -
  Horiz. % 104.65% 103.12% 103.46% 89.04% 105.99% 105.69% 100.00%
NOSH 481,567 466,259 461,758 912,107 1,070,574 1,393,665 1,299,710 -48.32%
  QoQ % 3.28% 0.97% -49.37% -14.80% -23.18% 7.23% -
  Horiz. % 37.05% 35.87% 35.53% 70.18% 82.37% 107.23% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -10.30 % -10.92 % -34.92 % -19.64 % 3.69 % 2.68 % -134.15 % -81.85%
  QoQ % 5.68% 68.73% -77.80% -632.25% 37.69% 102.00% -
  Horiz. % 7.68% 8.14% 26.03% 14.64% -2.75% -2.00% 100.00%
ROE -1.21 % -1.30 % -4.59 % -1.65 % 0.31 % 0.23 % -12.37 % -78.68%
  QoQ % 6.92% 71.68% -178.18% -632.26% 34.78% 101.86% -
  Horiz. % 9.78% 10.51% 37.11% 13.34% -2.51% -1.86% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.30 2.06 2.05 0.69 0.68 0.56 0.50 175.82%
  QoQ % 11.65% 0.49% 197.10% 1.47% 21.43% 12.00% -
  Horiz. % 460.00% 412.00% 410.00% 138.00% 136.00% 112.00% 100.00%
EPS -0.19 -0.21 -0.75 -0.12 0.02 0.01 -0.69 -57.57%
  QoQ % 9.52% 72.00% -525.00% -700.00% 100.00% 101.45% -
  Horiz. % 27.54% 30.43% 108.70% 17.39% -2.90% -1.45% 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 0.1576 0.1604 0.1625 0.0708 0.0718 0.0550 0.0558 99.43%
  QoQ % -1.75% -1.29% 129.52% -1.39% 30.55% -1.43% -
  Horiz. % 282.44% 287.46% 291.22% 126.88% 128.67% 98.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 483,157
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.13 1.84 1.82 1.21 1.40 1.50 1.24 43.29%
  QoQ % 15.76% 1.10% 50.41% -13.57% -6.67% 20.97% -
  Horiz. % 171.77% 148.39% 146.77% 97.58% 112.90% 120.97% 100.00%
EPS -0.18 -0.19 -0.66 -0.20 0.05 0.03 -1.72 -77.70%
  QoQ % 5.26% 71.21% -230.00% -500.00% 66.67% 101.74% -
  Horiz. % 10.47% 11.05% 38.37% 11.63% -2.91% -1.74% 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 0.1458 0.1436 0.1441 0.1240 0.1476 0.1472 0.1393 3.08%
  QoQ % 1.53% -0.35% 16.21% -15.99% 0.27% 5.67% -
  Horiz. % 104.67% 103.09% 103.45% 89.02% 105.96% 105.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0500 0.0450 0.0800 0.0750 0.1500 0.1200 0.0400 -
P/RPS 2.17 2.19 3.90 10.84 22.03 21.45 8.03 -58.10%
  QoQ % -0.91% -43.85% -64.02% -50.79% 2.70% 167.12% -
  Horiz. % 27.02% 27.27% 48.57% 134.99% 274.35% 267.12% 100.00%
P/EPS -26.23 -21.56 -10.72 -64.17 671.91 939.55 -5.80 172.72%
  QoQ % -21.66% -101.12% 83.29% -109.55% -28.49% 16,299.14% -
  Horiz. % 452.24% 371.72% 184.83% 1,106.38% -11,584.65% -16,199.14% 100.00%
EY -3.81 -4.64 -9.33 -1.56 0.15 0.11 -17.25 -63.36%
  QoQ % 17.89% 50.27% -498.08% -1,140.00% 36.36% 100.64% -
  Horiz. % 22.09% 26.90% 54.09% 9.04% -0.87% -0.64% 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 0.32 0.28 0.49 1.06 2.09 2.18 0.72 -41.68%
  QoQ % 14.29% -42.86% -53.77% -49.28% -4.13% 202.78% -
  Horiz. % 44.44% 38.89% 68.06% 147.22% 290.28% 302.78% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 30/08/18 31/05/18 27/02/18 29/11/17 29/08/17 -
Price 0.0400 0.0500 0.0600 0.0650 0.1000 0.2050 0.0300 -
P/RPS 1.74 2.43 2.93 9.39 14.69 36.64 6.02 -56.19%
  QoQ % -28.40% -17.06% -68.80% -36.08% -59.91% 508.64% -
  Horiz. % 28.90% 40.37% 48.67% 155.98% 244.02% 608.64% 100.00%
P/EPS -20.98 -23.96 -8.04 -55.62 447.94 1,605.06 -4.35 184.64%
  QoQ % 12.44% -198.01% 85.54% -112.42% -72.09% 36,997.93% -
  Horiz. % 482.30% 550.80% 184.83% 1,278.62% -10,297.47% -36,897.93% 100.00%
EY -4.77 -4.17 -12.44 -1.80 0.22 0.06 -23.00 -64.86%
  QoQ % -14.39% 66.48% -591.11% -918.18% 266.67% 100.26% -
  Horiz. % 20.74% 18.13% 54.09% 7.83% -0.96% -0.26% 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 0.25 0.31 0.37 0.92 1.39 3.73 0.54 -40.07%
  QoQ % -19.35% -16.22% -59.78% -33.81% -62.73% 590.74% -
  Horiz. % 46.30% 57.41% 68.52% 170.37% 257.41% 690.74% 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.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers