[KGROUP] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -3.85%
YoY- -149.5%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 5,234 12,631 22,802 22,889 16,562 14,597 19,044 -19.35%
PBT -10,134 -9,409 -12,370 -19,460 37,497 -4,989 -4,350 15.12%
Tax 0 0 0 0 0 0 0 -
NP -10,134 -9,409 -12,370 -19,460 37,497 -4,989 -4,350 15.12%
-
NP to SH -9,862 -9,279 -12,216 -19,407 39,203 -4,352 -4,420 14.29%
-
Tax Rate - - - - 0.00% - - -
Total Cost 15,368 22,040 35,172 42,349 -20,935 19,586 23,394 -6.75%
-
Net Worth 91,680 102,988 118,961 143,398 98,776 69,619 74,787 3.44%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 91,680 102,988 118,961 143,398 98,776 69,619 74,787 3.44%
NOSH 3,652,592 3,678,171 3,678,171 2,554,309 982,205 520,711 470,711 40.66%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -193.62% -74.49% -54.25% -85.02% 226.40% -34.18% -22.84% -
ROE -10.76% -9.01% -10.27% -13.53% 39.69% -6.25% -5.91% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 0.14 0.34 0.63 0.96 2.14 2.80 4.08 -42.96%
EPS -0.27 -0.25 -0.34 -0.81 5.07 -0.84 -0.95 -18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.028 0.0327 0.0601 0.1277 0.1337 0.1604 -26.57%
Adjusted Per Share Value based on latest NOSH - 2,554,309
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 0.14 0.35 0.63 0.63 0.46 0.40 0.53 -19.88%
EPS -0.27 -0.26 -0.34 -0.54 1.09 -0.12 -0.12 14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0254 0.0285 0.033 0.0397 0.0274 0.0193 0.0207 3.46%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.005 0.005 0.01 0.03 0.06 0.035 0.045 -
P/RPS 3.49 1.46 1.60 3.13 2.80 1.25 1.10 21.19%
P/EPS -1.85 -1.98 -2.98 -3.69 1.18 -4.19 -4.75 -14.53%
EY -54.00 -50.45 -33.58 -27.11 84.47 -23.88 -21.07 16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.31 0.50 0.47 0.26 0.28 -5.44%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 30/11/23 30/11/22 25/11/21 26/11/20 28/11/19 29/11/18 -
Price 0.01 0.01 0.01 0.025 0.06 0.04 0.05 -
P/RPS 6.98 2.91 1.60 2.61 2.80 1.43 1.22 33.70%
P/EPS -3.70 -3.96 -2.98 -3.07 1.18 -4.79 -5.27 -5.71%
EY -27.00 -25.23 -33.58 -32.53 84.47 -20.89 -18.96 6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.31 0.42 0.47 0.30 0.31 4.33%

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