[KGROUP] YoY TTM Result on 30-Jun-2023 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 9.58%
YoY- 48.73%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 33,611 36,117 47,017 75,835 41,002 41,439 30,858 1.43%
PBT -10,087 -20,264 -38,744 -17,808 -5,006 -8,657 -3,901 17.13%
Tax -209 0 -279 -60 1,735 440 -164 4.12%
NP -10,296 -20,264 -39,023 -17,868 -3,271 -8,217 -4,065 16.73%
-
NP to SH -9,739 -19,722 -38,466 -16,373 -1,999 -7,050 -4,096 15.51%
-
Tax Rate - - - - - - - -
Total Cost 43,907 56,381 86,040 93,703 44,273 49,656 34,923 3.88%
-
Net Worth 96,001 104,460 120,151 144,319 71,806 70,504 75,035 4.18%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 96,001 104,460 120,151 144,319 71,806 70,504 75,035 4.18%
NOSH 3,678,221 3,678,171 3,678,171 2,354,309 680,542 520,711 470,692 40.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -30.63% -56.11% -83.00% -23.56% -7.98% -19.83% -13.17% -
ROE -10.14% -18.88% -32.01% -11.34% -2.78% -10.00% -5.46% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.91 0.98 1.31 3.22 6.38 7.96 6.68 -28.24%
EPS -0.26 -0.54 -1.07 -0.70 -0.31 -1.35 -0.89 -18.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0284 0.0334 0.0613 0.1118 0.1354 0.1625 -26.25%
Adjusted Per Share Value based on latest NOSH - 3,678,171
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.93 1.00 1.30 2.10 1.14 1.15 0.85 1.50%
EPS -0.27 -0.55 -1.07 -0.45 -0.06 -0.20 -0.11 16.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0266 0.0289 0.0333 0.04 0.0199 0.0195 0.0208 4.18%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.005 0.01 0.01 0.035 0.06 0.035 0.08 -
P/RPS 0.55 1.02 0.77 1.09 0.94 0.44 1.20 -12.18%
P/EPS -1.89 -1.87 -0.94 -5.03 -19.28 -2.59 -9.02 -22.91%
EY -52.95 -53.62 -106.93 -19.87 -5.19 -38.68 -11.09 29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.35 0.30 0.57 0.54 0.26 0.49 -14.59%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/09/21 28/08/20 30/08/19 30/08/18 -
Price 0.01 0.01 0.01 0.03 0.115 0.035 0.06 -
P/RPS 1.09 1.02 0.77 0.93 1.80 0.44 0.90 3.24%
P/EPS -3.78 -1.87 -0.94 -4.31 -36.95 -2.59 -6.76 -9.22%
EY -26.48 -53.62 -106.93 -23.18 -2.71 -38.68 -14.78 10.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.30 0.49 1.03 0.26 0.37 0.44%

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