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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 Nov 25 | Q2 Sep 2025 | 2 | 31 Mar 2026 | 0.98 | 0.14 | 0.51 | 52.1% | 0.00 | 0.42 | 49.6% | 66.7% | 106.1% | 114.2% | ||||||||
| 29 Aug 25 | Q1 Jun 2025 | 1 | 31 Mar 2026 | 1.95 | -8.32 | -8.42 | -432.0% | 0.00 | -6.86 | 13.3% | 14.9% | 3335.1% | 34.6% | ||||||||
| 30 May 25 | Q4 Mar 2025 | 4 | 31 Mar 2025 | 2.25 | -0.67 | -0.24 | -10.9% | 0.00 | -0.01 | 11.0% | 84.1% | 94.7% | 117.7% | ||||||||
| 28 Feb 25 | Q3 Dec 2024 | 3 | 31 Mar 2025 | 2.52 | -4.77 | -4.64 | -183.7% | 0.00 | -0.13 | 14.3% | 64.6% | 28.5% | 40.2% | ||||||||
| 28 Nov 24 | Q2 Sep 2024 | 2 | 31 Mar 2025 | 2.95 | -3.74 | -3.61 | -122.5% | 0.00 | -0.10 | 28.8% | 70.7% | 42.3% | 131.3% | ||||||||
| 30 Aug 24 | Q1 Jun 2024 | 1 | 31 Mar 2025 | 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 2024 | 4 | 31 Mar 2024 | 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 2023 | 3 | 31 Mar 2024 | 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 2023 | 2 | 31 Mar 2024 | 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 2023 | 1 | 31 Mar 2024 | 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 2023 | 4 | 31 Mar 2023 | 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 2022 | 3 | 31 Mar 2023 | 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 2022 | 2 | 31 Mar 2023 | 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 2022 | 1 | 31 Mar 2023 | 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 2022 | 4 | 31 Mar 2022 | 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 2021 | 3 | 31 Mar 2022 | 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 2021 | 2 | 31 Mar 2022 | 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 2021 | 1 | 31 Mar 2022 | 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 2021 | 4 | 31 Mar 2021 | 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 2020 | 3 | 31 Mar 2021 | 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 2020 | 2 | 31 Mar 2021 | 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 2020 | 1 | 31 Mar 2021 | 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 2020 | 4 | 31 Mar 2020 | 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 2019 | 3 | 31 Mar 2020 | 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 2019 | 2 | 31 Mar 2020 | 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 2019 | 1 | 31 Mar 2020 | 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 2019 | 4 | 31 Mar 2019 | 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 2018 | 3 | 31 Mar 2019 | 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 2018 | 2 | 31 Mar 2019 | 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 2018 | 1 | 31 Mar 2019 | 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 2018 | 4 | 31 Mar 2018 | 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 2017 | 3 | 31 Mar 2018 | 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 2017 | 2 | 31 Mar 2018 | 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 2017 | 1 | 31 Mar 2018 | 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 2017 | Other | 31 Mar 2017 | 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 2017 | Other | 31 Mar 2017 | 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 2016 | Other | 31 Mar 2017 | 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 2016 | 3 | 31 Dec 2016 | 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 2016 | 2 | 31 Dec 2016 | 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 2016 | 1 | 31 Dec 2016 | 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 2015 | 4 | 31 Dec 2015 | 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 2015 | 3 | 31 Dec 2015 | 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 2015 | 2 | 31 Dec 2015 | 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 2015 | 1 | 31 Dec 2015 | 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% |
| EPS | -10.43 sen |
| Trailing PE (Sector Median: 27.0) | 0.0 |
| PEG | 0.0 |
| Altman Z | -0.8 |
| Beaver | 3.808 |
| Current Ratio | 0.36 |
| Debt-Equity (DE) Ratio | 0.31 |
| FCF Yield | 918.71 % |
| Revenue QoQ | -49.64 % |
| Revenue YoY | -66.7% |
| Profit QoQ | 106.07 % |
| Profit YoY | 114.16 % |
| Profit Margin (Sector Median: 3.6) | -166.03 % |
| ROE (ROIC: -15.68) | -15.95 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 27.0) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.6) | |
| ROE (ROIC: -13.66) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.02 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -2.35 |
| 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 |
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
Market Cap: 10 M.
Market Cap Class: Shrimp
Number of Shares: 122 M.
Adjusted Float: 94.6%.
Stock highly correlated with
HWGB (17%)
EAH (15%)
VSOLAR (14%)
ASIABRN (13%)
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, Technology Equipment
Code: 0036
Website: http://www.kag.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 30-Jun-2022
| Shareholder | % | Value (M) |
|---|---|---|
| Roy Ho Yew Kee | 6.17% | 0.64 |
| Lazarus Corp Finance Pty Ltd | 5.44% | 0.57 |
| Khairul Anuar Bin Danial | 3.32% | 0.35 |
| Choong Kean Leang | 3.0% | 0.31 |
| Woon Jing Wei | 2.4% | 0.25 |
| Raja Mazyah Binti Raja Aminuddin | 2.11% | 0.22 |
| Chew Pin Fon | 1.71% | 0.18 |
| Piong Yon Wee | 1.46% | 0.15 |
| Tan Kong Han | 1.03% | 0.11 |
| Tan Yoke Theng | 1.02% | 0.11 |
| Sanston Financial Group Ltd | 0.96% | 0.1 |
| Ong Kian Huat | 0.92% | 0.1 |
| Lim Soong Chai | 0.89% | 0.09 |
| Kho Choong Yau | 0.88% | 0.09 |
| Gan Siong Pieu | 0.69% | 0.07 |
| Tee Chee Seng | 0.69% | 0.07 |
| Lim Boon Liat | 0.68% | 0.07 |
| Sim Mui Khee | 0.65% | 0.07 |
| Maybank Securities Pte Ltd | 0.55% | 0.06 |
| Gan Choon Hock | 0.45% | 0.05 |
| Digital Paper Sdn Bhd | 0.41% | 0.04 |
| Michael Heng Chun Hong | 0.4% | 0.04 |
| Bekramjit Singh A/L Jaginder Singh | 0.35% | 0.04 |
| Boh Chit Pang | 0.35% | 0.04 |
| Lim Poh Fong | 0.33% | 0.03 |
| Woo Swee Hoe | 0.33% | 0.03 |
| Tan Chee Chuan | 0.33% | 0.03 |
| Cheah Rock Kee | 0.31% | 0.03 |
| Chung Kin Chuan | 0.31% | 0.03 |
| Haffiz Bin Hussin | 0.31% | 0.03 |
| Ng Yoke Lan | 0.28% | 0.03 |