[KGROUP] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 1.69%
YoY- -32.09%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 41,002 40,091 39,991 39,854 41,439 44,301 36,435 8.19%
PBT -5,006 -18,653 -12,817 -8,741 -8,657 -8,102 -6,554 -16.45%
Tax 1,735 1,735 440 440 440 440 -177 -
NP -3,271 -16,918 -12,377 -8,301 -8,217 -7,662 -6,731 -38.21%
-
NP to SH -1,999 -15,779 -10,727 -6,931 -7,050 -6,999 -6,404 -54.01%
-
Tax Rate - - - - - - - -
Total Cost 44,273 57,009 52,368 48,155 49,656 51,963 43,166 1.70%
-
Net Worth 71,806 60,375 64,932 69,619 70,504 73,977 75,894 -3.62%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 71,806 60,375 64,932 69,619 70,504 73,977 75,894 -3.62%
NOSH 680,542 578,311 520,711 520,711 520,711 520,711 520,711 19.55%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.98% -42.20% -30.95% -20.83% -19.83% -17.30% -18.47% -
ROE -2.78% -26.13% -16.52% -9.96% -10.00% -9.46% -8.44% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.38 7.62 7.68 7.65 7.96 9.02 7.57 -10.78%
EPS -0.31 -3.00 -2.06 -1.33 -1.35 -1.42 -1.33 -62.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.1147 0.1247 0.1337 0.1354 0.1506 0.1576 -20.47%
Adjusted Per Share Value based on latest NOSH - 520,711
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.11 1.09 1.09 1.08 1.13 1.20 0.99 7.93%
EPS -0.05 -0.43 -0.29 -0.19 -0.19 -0.19 -0.17 -55.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0195 0.0164 0.0177 0.0189 0.0192 0.0201 0.0206 -3.59%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.06 0.015 0.035 0.035 0.035 0.045 0.05 -
P/RPS 0.94 0.20 0.46 0.46 0.44 0.50 0.66 26.61%
P/EPS -19.28 -0.50 -1.70 -2.63 -2.59 -3.16 -3.76 197.65%
EY -5.19 -199.84 -58.86 -38.03 -38.68 -31.66 -26.60 -66.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.13 0.28 0.26 0.26 0.30 0.32 41.78%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 28/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.115 0.06 0.03 0.04 0.035 0.035 0.04 -
P/RPS 1.80 0.79 0.39 0.52 0.44 0.39 0.53 126.11%
P/EPS -36.95 -2.00 -1.46 -3.01 -2.59 -2.46 -3.01 432.96%
EY -2.71 -49.96 -68.67 -33.28 -38.68 -40.71 -33.25 -81.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.52 0.24 0.30 0.26 0.23 0.25 157.22%

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