[KGROUP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -74.05%
YoY- -125.45%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 36,022 16,562 7,509 40,091 25,812 14,597 6,598 208.46%
PBT 26,670 37,497 9,789 -18,653 -10,206 -4,989 -3,858 -
Tax 0 0 0 1,735 0 0 0 -
NP 26,670 37,497 9,789 -16,918 -10,206 -4,989 -3,858 -
-
NP to SH 28,624 39,203 10,282 -15,779 -9,066 -4,352 -3,498 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 9,352 -20,935 -2,280 57,009 36,018 19,586 10,456 -7.13%
-
Net Worth 82,941 98,776 71,806 60,375 64,932 69,619 70,504 11.38%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 82,941 98,776 71,806 60,375 64,932 69,619 70,504 11.38%
NOSH 1,964,411 982,205 680,542 578,311 520,711 520,711 520,711 141.36%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 74.04% 226.40% 130.36% -42.20% -39.54% -34.18% -58.47% -
ROE 34.51% 39.69% 14.32% -26.13% -13.96% -6.25% -4.96% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.63 2.14 1.17 7.62 4.96 2.80 1.27 100.76%
EPS 2.88 5.07 1.60 -3.00 -1.74 -0.84 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.1277 0.1118 0.1147 0.1247 0.1337 0.1354 -27.44%
Adjusted Per Share Value based on latest NOSH - 578,311
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.98 0.45 0.20 1.09 0.70 0.40 0.18 207.89%
EPS 0.78 1.07 0.28 -0.43 -0.25 -0.12 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0269 0.0195 0.0164 0.0177 0.0189 0.0192 11.09%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.05 0.06 0.06 0.015 0.035 0.035 0.035 -
P/RPS 1.38 2.80 5.13 0.20 0.71 1.25 2.76 -36.87%
P/EPS 1.74 1.18 3.75 -0.50 -2.01 -4.19 -5.21 -
EY 57.63 84.47 26.68 -199.84 -49.75 -23.88 -19.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.54 0.13 0.28 0.26 0.26 74.18%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 28/08/20 30/06/20 28/02/20 28/11/19 30/08/19 -
Price 0.05 0.06 0.115 0.06 0.03 0.04 0.035 -
P/RPS 1.38 2.80 9.84 0.79 0.61 1.43 2.76 -36.87%
P/EPS 1.74 1.18 7.18 -2.00 -1.72 -4.79 -5.21 -
EY 57.63 84.47 13.92 -49.96 -58.04 -20.89 -19.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 1.03 0.52 0.24 0.30 0.26 74.18%

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