[KGROUP] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -51.51%
YoY- -138.76%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 14,131 20,302 18,897 29,504 14,279 14,179 6,313 14.35%
PBT 1,360 -8,221 -11,817 -15,887 -8,447 -2,611 -1,063 -
Tax -197 0 -279 -60 1,735 440 -177 1.79%
NP 1,163 -8,221 -12,096 -15,947 -6,712 -2,171 -1,240 -
-
NP to SH 1,382 -7,867 -11,686 -16,028 -6,713 -1,661 -1,066 -
-
Tax Rate 14.49% - - - - - - -
Total Cost 12,968 28,523 30,993 45,451 20,991 16,350 7,553 9.41%
-
Net Worth 102,253 110,106 112,686 90,985 60,375 73,977 64,577 7.95%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 102,253 110,106 112,686 90,985 60,375 73,977 64,577 7.95%
NOSH 3,678,221 3,678,171 2,608,488 2,354,309 578,311 520,711 427,902 43.07%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.23% -40.49% -64.01% -54.05% -47.01% -15.31% -19.64% -
ROE 1.35% -7.14% -10.37% -17.62% -11.12% -2.25% -1.65% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.38 0.56 0.72 2.24 2.71 2.89 0.69 -9.45%
EPS 0.04 -0.22 -0.45 -1.22 -1.28 -0.34 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0278 0.0301 0.0432 0.0692 0.1147 0.1506 0.0708 -14.41%
Adjusted Per Share Value based on latest NOSH - 2,354,309
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.39 0.56 0.52 0.82 0.40 0.39 0.17 14.82%
EPS 0.04 -0.22 -0.32 -0.44 -0.19 -0.05 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0305 0.0312 0.0252 0.0167 0.0205 0.0179 7.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.005 0.01 0.01 0.04 0.015 0.045 0.075 -
P/RPS 1.30 1.80 1.38 1.78 0.55 1.56 10.84 -29.75%
P/EPS 13.31 -4.65 -2.23 -3.28 -1.18 -13.31 -64.17 -
EY 7.51 -21.51 -44.80 -30.48 -85.02 -7.51 -1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.33 0.23 0.58 0.13 0.30 1.06 -25.56%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 14/06/24 21/07/23 31/05/22 30/06/21 30/06/20 31/05/19 31/05/18 -
Price 0.005 0.01 0.01 0.035 0.06 0.035 0.065 -
P/RPS 1.30 1.80 1.38 1.56 2.21 1.21 9.39 -28.05%
P/EPS 13.31 -4.65 -2.23 -2.87 -4.70 -10.35 -55.62 -
EY 7.51 -21.51 -44.80 -34.83 -21.26 -9.66 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.33 0.23 0.51 0.52 0.23 0.92 -23.78%

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