KGROUP | KEY ALLIANCE GROUP BERHAD
0.010 (100.0%)
T-O (am): 0.000 (08:59:00)
T-O (pm): 0.005 (14:29:00)
Last updated: 17:00
KGROUP Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
KGROUP Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 Aug 24 | Q1 Jun 24 | 1 | 31 Mar 25 | 2.29 | -6.39 | -6.25 | -273.2% | 0.00 | -0.17 | 83.8% | 10.8% | 552.4% | 19.0% | ||||||||
| 31 May 24 | Q4 Mar 24 | 4 | 31 Mar 24 | 14.13 | 1.36 | 1.38 | 9.8% | 0.00 | 0.04 | 98.3% | 30.4% | 141.8% | 117.6% | ||||||||
| 28 Feb 24 | Q3 Dec 23 | 3 | 31 Mar 24 | 7.12 | -3.40 | -3.31 | -46.4% | 0.00 | -0.09 | 29.2% | 27.4% | 111.9% | 91.3% | ||||||||
| 30 Nov 23 | Q2 Sep 23 | 2 | 31 Mar 24 | 10.07 | -1.66 | -1.56 | -15.5% | 0.00 | -0.04 | 292.6% | 31.5% | 79.8% | 35.2% | ||||||||
| 30 Aug 23 | Q1 Jun 23 | 1 | 31 Mar 24 | 2.56 | -7.75 | -7.72 | -301.0% | 0.00 | -0.21 | 87.4% | 83.1% | 1.9% | 21.3% | ||||||||
| 31 May 23 | Q4 Mar 23 | 4 | 31 Mar 23 | 20.30 | -8.22 | -7.87 | -38.8% | 0.00 | -0.22 | 262.9% | 7.4% | 355.0% | 32.7% | ||||||||
| 28 Feb 23 | Q3 Dec 22 | 3 | 31 Mar 23 | 5.59 | -1.81 | -1.73 | -30.9% | 0.00 | -0.05 | 26.9% | 29.2% | 28.2% | 89.4% | ||||||||
| 30 Nov 22 | Q2 Sep 22 | 2 | 31 Mar 23 | 7.66 | -2.48 | -2.41 | -31.4% | 0.00 | -0.07 | 49.4% | 51.0% | 75.5% | 234.4% | ||||||||
| 30 Aug 22 | Q1 Jun 22 | 1 | 31 Mar 23 | 15.14 | -9.89 | -9.81 | -64.8% | 0.00 | -0.27 | 19.9% | 15.0% | 16.1% | 47.5% | ||||||||
| 31 May 22 | Q4 Mar 22 | 4 | 31 Mar 22 | 18.90 | -11.82 | -11.69 | -61.8% | 0.00 | -0.45 | 139.1% | 36.0% | 28.1% | 27.1% | ||||||||
| 28 Feb 22 | Q3 Dec 21 | 3 | 31 Mar 22 | 7.90 | -16.38 | -16.25 | -205.6% | 0.00 | -0.66 | 55.9% | 59.4% | 2157.2% | 53.6% | ||||||||
| 25 Nov 21 | Q2 Sep 21 | 2 | 31 Mar 22 | 5.07 | -0.66 | -0.72 | -14.2% | 0.00 | -0.03 | 71.5% | 44.0% | 96.2% | 102.5% | ||||||||
| 30 Sep 21 | Q1 Jun 21 | 1 | 31 Mar 22 | 17.82 | -18.80 | -18.69 | -104.9% | 0.00 | -0.79 | 39.6% | 137.3% | 16.6% | 281.7% | ||||||||
| 30 Jun 21 | Q4 Mar 21 | 4 | 31 Mar 21 | 29.50 | -15.89 | -16.03 | -54.3% | 0.00 | -1.22 | 51.6% | 106.6% | 51.5% | 138.8% | ||||||||
| 26 Feb 21 | Q3 Dec 20 | 3 | 31 Mar 21 | 19.46 | -10.83 | -10.58 | -54.4% | 0.00 | -1.07 | 115.0% | 73.5% | 136.6% | 124.4% | ||||||||
| 26 Nov 20 | Q2 Sep 20 | 2 | 31 Mar 21 | 9.05 | 27.71 | 28.92 | 319.5% | 0.00 | 3.74 | 20.6% | 13.2% | 181.3% | 3486.5% | ||||||||
| 28 Aug 20 | Q1 Jun 20 | 1 | 31 Mar 21 | 7.51 | 9.79 | 10.28 | 136.9% | 0.00 | 1.60 | 47.4% | 13.8% | 253.2% | 393.9% | ||||||||
| 30 Jun 20 | Q4 Mar 20 | 4 | 31 Mar 20 | 14.28 | -8.45 | -6.71 | -47.0% | 0.00 | -1.28 | 27.3% | 0.7% | 42.4% | 304.1% | ||||||||
| 28 Feb 20 | Q3 Dec 19 | 3 | 31 Mar 20 | 11.21 | -5.22 | -4.71 | -42.0% | 0.00 | -0.91 | 40.2% | 1.2% | 452.0% | 413.5% | ||||||||
| 28 Nov 19 | Q2 Sep 19 | 2 | 31 Mar 20 | 8.00 | -1.13 | -0.85 | -10.7% | 0.00 | -0.16 | 21.2% | 16.5% | 75.6% | 12.2% | ||||||||
| 30 Aug 19 | Q1 Jun 19 | 1 | 31 Mar 20 | 6.60 | -3.86 | -3.50 | -53.0% | 0.00 | -0.67 | 53.5% | 30.2% | 110.6% | 1.5% | ||||||||
| 31 May 19 | Q4 Mar 19 | 4 | 31 Mar 19 | 14.18 | -2.61 | -1.66 | -11.7% | 0.00 | -0.34 | 28.0% | 124.6% | 80.9% | 55.8% | ||||||||
| 28 Feb 19 | Q3 Dec 18 | 3 | 31 Mar 19 | 11.08 | -1.14 | -0.92 | -8.3% | 0.00 | -0.19 | 15.6% | 52.0% | 5.7% | 484.1% | ||||||||
| 29 Nov 18 | Q2 Sep 18 | 2 | 31 Mar 19 | 9.58 | -1.05 | -0.97 | -10.2% | 0.00 | -0.21 | 1.3% | 22.9% | 71.8% | 646.6% | ||||||||
| 30 Aug 18 | Q1 Jun 18 | 1 | 31 Mar 19 | 9.46 | -3.30 | -3.45 | -36.4% | 0.00 | -0.75 | 49.9% | 46.1% | 223.4% | 61.6% | ||||||||
| 31 May 18 | Q4 Mar 18 | 4 | 31 Mar 18 | 6.31 | -1.06 | -1.07 | -16.9% | 0.00 | -0.12 | 13.4% | 8.1% | 546.0% | 1737.9% | ||||||||
| 27 Feb 18 | Q3 Dec 17 | 3 | 31 Mar 18 | 7.29 | 0.26 | 0.24 | 3.3% | 0.00 | 0.02 | 6.5% | 6.0% | 34.3% | 512.1% | ||||||||
| 29 Nov 17 | Q2 Sep 17 | 2 | 31 Mar 18 | 7.80 | 0.21 | 0.18 | 2.3% | 0.00 | 0.01 | 20.4% | 3.0% | 102.0% | 22.9% | ||||||||
| 29 Aug 17 | Q1 Jun 17 | 1 | 31 Mar 18 | 6.47 | -8.69 | -8.97 | -138.5% | 0.00 | -0.69 | 5.8% | 19.7% | 15362.1% | 420.2% | ||||||||
| 01 Jun 17 | 31 Mar 17 | Other | 31 Mar 17 | 6.87 | 0.09 | -0.06 | -0.8% | 0.00 | -0.01 | 0.0 | 7.6% | 0.0 | 96.9% | ||||||||
| 31 May 17 | 31 May 17 | Other | 31 Mar 17 | 6.87 | 0.09 | -0.06 | -0.8% | 0.00 | -0.01 | 14.5% | 10.9% | 125.1% | 96.0% | ||||||||
| 28 Feb 17 | 31 Dec 16 | Other | 31 Mar 17 | 8.04 | 0.34 | 0.23 | 2.9% | 0.00 | 0.03 | 48.5% | 19.3% | 113.4% | 106.5% | ||||||||
| 29 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 5.41 | -1.69 | -1.72 | -31.9% | 0.00 | -0.25 | 15.3% | 36.9% | 8.7% | 1.6% | ||||||||
| 30 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 6.39 | -2.11 | -1.89 | -29.6% | 0.00 | 0.00 | 17.2% | 31.9% | 31.2% | 19.6% | ||||||||
| 31 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 7.71 | -1.33 | -1.44 | -18.7% | 0.00 | -0.23 | 22.5% | 33.4% | 59.4% | 63.7% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 9.96 | -3.84 | -3.54 | -35.6% | 0.00 | -0.61 | 16.1% | 54.8% | 102.2% | 16.2% | ||||||||
| 27 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 8.58 | -1.47 | -1.75 | -20.4% | 0.00 | -0.30 | 8.6% | 55.0% | 25.4% | 21.0% | ||||||||
| 27 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 9.38 | -1.24 | -2.35 | -25.0% | 0.00 | -0.40 | 19.0% | 19.0% | 167.0% | 1691.6% | ||||||||
| 25 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 11.57 | -0.80 | -0.88 | -7.6% | 0.00 | -0.15 | 47.4% | 34.6% | 71.2% | 2685.3% | ||||||||
| 27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 22.00 | -2.57 | -3.05 | -13.8% | 0.00 | -0.52 | 15.6% | 118.9% | 110.4% | 367.3% |
KGROUP Historical Dividends
KGROUP Financial Ratios
| EPS | -0.26 sen |
| Trailing PE (Sector Median: 32.9) | 0.0 |
| PEG | 0.0 |
| Altman Z | -0.0 |
| Beaver | 0.214 |
| Current Ratio | 1.01 |
| Debt-Equity (DE) Ratio | 0.37 |
| FCF Yield | 14.88 % |
| Revenue QoQ | -83.81 % |
| Revenue YoY | -10.76% |
| Profit QoQ | -552.39 % |
| Profit YoY | 18.99 % |
| Profit Margin (Sector Median: -16.1) | -28.98 % |
| ROE (ROIC: -11.42) | -11.42 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
KGROUP Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 32.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: -16.1) | |
| ROE (ROIC: -11.42) | |
| Altman Z |
KGROUP Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.03 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -6.25 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 3.54 |
| Expected Revenue (M) | 353.62 |
| Expected Growth (%) | -10.0 |
KGROUP Directors Share Purchases (Beta)
MR ROY HO YEW KEE added 500000.0 units announced on 19 Jun 2023 at ~RM0.01
ROY HO YEW KEE added 500000.0 units announced on 12 Jan 2022 at ~RM0.01
MR ROY HO YEW KEE added 600000.0 units announced on 05 Mar 2021 at ~RM0.04
MR ONG GIM HAI reduced 1932100.0 units announced on 22 Jan 2021 at ~RM0.045
MR ONG GIM HAI reduced 567900.0 units announced on 21 Jan 2021 at ~RM0.045
MR ONG GIM HAI reduced 5500000.0 units announced on 20 Jan 2021 at ~RM0.045
MR ROY HO YEW KEE added 200000000.0 units announced on 20 Jan 2021 at ~RM0.045
MR ONG GIM HAI reduced 4500000.0 units announced on 15 Jan 2021 at ~RM0.045
MR ROY HO YEW KEE reduced 28000000.0 units announced on 16 Dec 2020 at ~RM0.055
MR ONG GIM HAI reduced 6000000.0 units announced on 16 Dec 2020 at ~RM0.05
MR ONG GIM HAI reduced 22000000.0 units announced on 30 Nov 2020 at ~RM0.055
KGROUP Summary
Market Cap: 36 M.
Market Cap Class: Shrimp
Number of Shares: 3678 M.
Adjusted Float: 94.6%.
Stock highly correlated with
ASTEEL (27%)
HWGB (27%)
ADVENTA (26%)
ANNUM (25%)
Key Alliance Group Berhad, previously known as DVM Technology Berhad, since its inception in 1997, has undergone diversification from a purely IT company to a multi-industrial group of companies with the same principles and values. This strategic move from its days as an IT solutions and services provider underlines the vision of the group as it harnesses its knowledge and expertise to support its valued customers in Malaysia and abroad to obtain that competitive advantage.
Sectors: Technology, Penny Stocks, Trading & Services, Investment, Technology Equipment
Code: 0036
Website: http://www.kag.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
KGROUP Top Shareholdings
Updated on 30-Jun-2022
| Shareholder | % | Value (M) |
|---|---|---|
| Roy Ho Yew Kee | 6.14% | 2.26 |
| Lazarus Corp Finance Pty Ltd | 5.44% | 2.0 |
| Khairul Anuar Bin Danial | 3.32% | 1.22 |
| Choong Kean Leang | 3.0% | 1.1 |
| Woon Jing Wei | 2.4% | 0.88 |
| Raja Mazyah Binti Raja Aminuddin | 2.11% | 0.78 |
| Chew Pin Fon | 1.71% | 0.63 |
| Piong Yon Wee | 1.46% | 0.54 |
| Tan Kong Han | 1.03% | 0.38 |
| Tan Yoke Theng | 1.02% | 0.38 |
| Sanston Financial Group Ltd | 0.96% | 0.35 |
| Ong Kian Huat | 0.92% | 0.34 |
| Lim Soong Chai | 0.89% | 0.33 |
| Kho Choong Yau | 0.88% | 0.32 |
| Gan Siong Pieu | 0.69% | 0.25 |
| Tee Chee Seng | 0.69% | 0.25 |
| Lim Boon Liat | 0.68% | 0.25 |
| Sim Mui Khee | 0.65% | 0.24 |
| Maybank Securities Pte Ltd | 0.55% | 0.2 |
| Gan Choon Hock | 0.45% | 0.17 |
| Digital Paper Sdn Bhd | 0.41% | 0.15 |
| Michael Heng Chun Hong | 0.4% | 0.15 |
| Bekramjit Singh A/L Jaginder Singh | 0.35% | 0.13 |
| Boh Chit Pang | 0.35% | 0.13 |
| Lim Poh Fong | 0.33% | 0.12 |
| Woo Swee Hoe | 0.33% | 0.12 |
| Tan Chee Chuan | 0.33% | 0.12 |
| Cheah Rock Kee | 0.31% | 0.11 |
| Chung Kin Chuan | 0.31% | 0.11 |
| Haffiz Bin Hussin | 0.31% | 0.11 |
| Ng Yoke Lan | 0.28% | 0.1 |
| Sandraruben A/L Neelamagham | 0.27% | 0.1 |