[KGROUP] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 50.02%
YoY- -1.48%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 40,091 25,812 14,597 6,598 44,301 30,122 19,044 64.18%
PBT -18,653 -10,206 -4,989 -3,858 -8,102 -5,491 -4,350 163.70%
Tax 1,735 0 0 0 440 0 0 -
NP -16,918 -10,206 -4,989 -3,858 -7,662 -5,491 -4,350 147.10%
-
NP to SH -15,779 -9,066 -4,352 -3,498 -6,999 -5,338 -4,420 133.40%
-
Tax Rate - - - - - - - -
Total Cost 57,009 36,018 19,586 10,456 51,963 35,613 23,394 80.99%
-
Net Worth 60,375 64,932 69,619 70,504 73,977 75,894 74,787 -13.28%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 60,375 64,932 69,619 70,504 73,977 75,894 74,787 -13.28%
NOSH 578,311 520,711 520,711 520,711 520,711 520,711 470,711 14.69%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -42.20% -39.54% -34.18% -58.47% -17.30% -18.23% -22.84% -
ROE -26.13% -13.96% -6.25% -4.96% -9.46% -7.03% -5.91% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 7.62 4.96 2.80 1.27 9.02 6.25 4.08 51.59%
EPS -3.00 -1.74 -0.84 -0.67 -1.42 -1.11 -0.95 115.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1247 0.1337 0.1354 0.1506 0.1576 0.1604 -20.01%
Adjusted Per Share Value based on latest NOSH - 520,711
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1.11 0.72 0.40 0.18 1.23 0.83 0.53 63.61%
EPS -0.44 -0.25 -0.12 -0.10 -0.19 -0.15 -0.12 137.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0167 0.018 0.0193 0.0195 0.0205 0.021 0.0207 -13.32%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.015 0.035 0.035 0.035 0.045 0.05 0.045 -
P/RPS 0.20 0.71 1.25 2.76 0.50 0.80 1.10 -67.87%
P/EPS -0.50 -2.01 -4.19 -5.21 -3.16 -4.51 -4.75 -77.67%
EY -199.84 -49.75 -23.88 -19.19 -31.66 -22.17 -21.07 347.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.28 0.26 0.26 0.30 0.32 0.28 -40.01%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 28/11/19 30/08/19 31/05/19 28/02/19 29/11/18 -
Price 0.06 0.03 0.04 0.035 0.035 0.04 0.05 -
P/RPS 0.79 0.61 1.43 2.76 0.39 0.64 1.22 -25.13%
P/EPS -2.00 -1.72 -4.79 -5.21 -2.46 -3.61 -5.27 -47.55%
EY -49.96 -58.04 -20.89 -19.19 -40.71 -27.71 -18.96 90.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.24 0.30 0.26 0.23 0.25 0.31 41.13%

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