Highlights

[K1] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 14-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     55.87%    YoY -     -59,946.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 75,144 78,268 79,628 78,920 79,868 81,864 80,834 -4.75%
  QoQ % -3.99% -1.71% 0.90% -1.19% -2.44% 1.27% -
  Horiz. % 92.96% 96.82% 98.51% 97.63% 98.80% 101.27% 100.00%
PBT 1,220 -8,582 -7,336 -13,880 -33,752 -9,051 -2,852 -
  QoQ % 114.22% -16.98% 47.15% 58.88% -272.91% -217.36% -
  Horiz. % -42.78% 300.91% 257.22% 486.68% 1,183.45% 317.36% 100.00%
Tax -1,108 -1,025 -1,530 -1,636 -1,440 -174 -278 151.19%
  QoQ % -8.10% 33.04% 6.44% -13.61% -727.59% 37.56% -
  Horiz. % 397.61% 367.82% 549.28% 587.08% 516.75% 62.44% 100.00%
NP 112 -9,607 -8,866 -15,516 -35,192 -9,225 -3,130 -
  QoQ % 101.17% -8.35% 42.85% 55.91% -281.49% -194.67% -
  Horiz. % -3.58% 306.87% 283.22% 495.61% 1,124.11% 294.67% 100.00%
NP to SH 84 -9,622 -8,878 -15,560 -35,256 -9,218 -3,130 -
  QoQ % 100.87% -8.37% 42.94% 55.87% -282.47% -194.44% -
  Horiz. % -2.68% 307.35% 283.60% 497.02% 1,126.15% 294.44% 100.00%
Tax Rate 90.82 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 75,032 87,875 88,494 94,436 115,060 91,089 83,965 -7.23%
  QoQ % -14.62% -0.70% -6.29% -17.92% 26.32% 8.48% -
  Horiz. % 89.36% 104.66% 105.39% 112.47% 137.03% 108.48% 100.00%
Net Worth 86,541 87,268 85,295 84,257 77,174 76,235 8,246,173 -95.22%
  QoQ % -0.83% 2.31% 1.23% 9.18% 1.23% -99.08% -
  Horiz. % 1.05% 1.06% 1.03% 1.02% 0.94% 0.92% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 86,541 87,268 85,295 84,257 77,174 76,235 8,246,173 -95.22%
  QoQ % -0.83% 2.31% 1.23% 9.18% 1.23% -99.08% -
  Horiz. % 1.05% 1.06% 1.03% 1.02% 0.94% 0.92% 100.00%
NOSH 519,144 519,144 519,144 519,144 481,437 474,393 469,599 6.92%
  QoQ % 0.00% 0.00% 0.00% 7.83% 1.48% 1.02% -
  Horiz. % 110.55% 110.55% 110.55% 110.55% 102.52% 101.02% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 0.15 % -12.27 % -11.14 % -19.66 % -44.06 % -11.27 % -3.87 % -
  QoQ % 101.22% -10.14% 43.34% 55.38% -290.95% -191.21% -
  Horiz. % -3.88% 317.05% 287.86% 508.01% 1,138.50% 291.21% 100.00%
ROE 0.10 % -11.03 % -10.41 % -18.47 % -45.68 % -12.09 % -0.04 % -
  QoQ % 100.91% -5.96% 43.64% 59.57% -277.83% -30,125.00% -
  Horiz. % -250.00% 27,575.00% 26,025.00% 46,175.00% 114,200.00% 30,225.00% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 14.47 15.08 15.34 15.20 16.59 17.26 17.21 -10.93%
  QoQ % -4.05% -1.69% 0.92% -8.38% -3.88% 0.29% -
  Horiz. % 84.08% 87.62% 89.13% 88.32% 96.40% 100.29% 100.00%
EPS 0.04 -1.88 -1.75 -3.10 -7.32 -1.95 -0.67 -
  QoQ % 102.13% -7.43% 43.55% 57.65% -275.38% -191.04% -
  Horiz. % -5.97% 280.60% 261.19% 462.69% 1,092.54% 291.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1667 0.1681 0.1643 0.1623 0.1603 0.1607 17.5600 -95.53%
  QoQ % -0.83% 2.31% 1.23% 1.25% -0.25% -99.08% -
  Horiz. % 0.95% 0.96% 0.94% 0.92% 0.91% 0.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.21 9.59 9.76 9.67 9.79 10.03 9.91 -4.77%
  QoQ % -3.96% -1.74% 0.93% -1.23% -2.39% 1.21% -
  Horiz. % 92.94% 96.77% 98.49% 97.58% 98.79% 101.21% 100.00%
EPS 0.01 -1.18 -1.09 -1.91 -4.32 -1.13 -0.38 -
  QoQ % 100.85% -8.26% 42.93% 55.79% -282.30% -197.37% -
  Horiz. % -2.63% 310.53% 286.84% 502.63% 1,136.84% 297.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1061 0.1070 0.1046 0.1033 0.0946 0.0934 10.1082 -95.22%
  QoQ % -0.84% 2.29% 1.26% 9.20% 1.28% -99.08% -
  Horiz. % 1.05% 1.06% 1.03% 1.02% 0.94% 0.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1500 0.1900 0.1900 0.2100 0.2100 0.1550 0.1850 -
P/RPS 1.04 1.26 1.24 1.38 1.27 0.90 1.07 -1.88%
  QoQ % -17.46% 1.61% -10.14% 8.66% 41.11% -15.89% -
  Horiz. % 97.20% 117.76% 115.89% 128.97% 118.69% 84.11% 100.00%
P/EPS 927.04 -10.25 -11.11 -7.01 -2.87 -7.98 -27.75 -
  QoQ % 9,144.29% 7.74% -58.49% -144.25% 64.04% 71.24% -
  Horiz. % -3,340.68% 36.94% 40.04% 25.26% 10.34% 28.76% 100.00%
EY 0.11 -9.75 -9.00 -14.27 -34.87 -12.54 -3.60 -
  QoQ % 101.13% -8.33% 36.93% 59.08% -178.07% -248.33% -
  Horiz. % -3.06% 270.83% 250.00% 396.39% 968.61% 348.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.90 1.13 1.16 1.29 1.31 0.96 0.01 1,913.81%
  QoQ % -20.35% -2.59% -10.08% -1.53% 36.46% 9,500.00% -
  Horiz. % 9,000.00% 11,300.00% 11,600.00% 12,900.00% 13,100.00% 9,600.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 17/11/17 14/08/17 26/05/17 21/02/17 14/11/16 -
Price 0.1500 0.1800 0.1850 0.1900 0.2250 0.1800 0.1550 -
P/RPS 1.04 1.19 1.21 1.25 1.36 1.04 0.90 10.13%
  QoQ % -12.61% -1.65% -3.20% -8.09% 30.77% 15.56% -
  Horiz. % 115.56% 132.22% 134.44% 138.89% 151.11% 115.56% 100.00%
P/EPS 927.04 -9.71 -10.82 -6.34 -3.07 -9.26 -23.25 -
  QoQ % 9,647.27% 10.26% -70.66% -106.51% 66.85% 60.17% -
  Horiz. % -3,987.27% 41.76% 46.54% 27.27% 13.20% 39.83% 100.00%
EY 0.11 -10.30 -9.24 -15.77 -32.55 -10.80 -4.30 -
  QoQ % 101.07% -11.47% 41.41% 51.55% -201.39% -151.16% -
  Horiz. % -2.56% 239.53% 214.88% 366.74% 756.98% 251.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.90 1.07 1.13 1.17 1.40 1.12 0.01 1,913.81%
  QoQ % -15.89% -5.31% -3.42% -16.43% 25.00% 11,100.00% -
  Horiz. % 9,000.00% 10,700.00% 11,300.00% 11,700.00% 14,000.00% 11,200.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS