Highlights

[K1] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -282.47%    YoY -     -548.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 78,268 79,628 78,920 79,868 81,864 80,834 82,492 -3.43%
  QoQ % -1.71% 0.90% -1.19% -2.44% 1.27% -2.01% -
  Horiz. % 94.88% 96.53% 95.67% 96.82% 99.24% 97.99% 100.00%
PBT -8,582 -7,336 -13,880 -33,752 -9,051 -2,852 246 -
  QoQ % -16.98% 47.15% 58.88% -272.91% -217.36% -1,259.35% -
  Horiz. % -3,488.62% -2,982.11% -5,642.28% -13,720.32% -3,679.27% -1,159.35% 100.00%
Tax -1,025 -1,530 -1,636 -1,440 -174 -278 -220 178.17%
  QoQ % 33.04% 6.44% -13.61% -727.59% 37.56% -26.67% -
  Horiz. % 465.91% 695.76% 743.64% 654.55% 79.09% 126.67% 100.00%
NP -9,607 -8,866 -15,516 -35,192 -9,225 -3,130 26 -
  QoQ % -8.35% 42.85% 55.91% -281.49% -194.67% -12,141.02% -
  Horiz. % -36,950.00% -34,102.56% -59,676.92% -135,353.84% -35,480.77% -12,041.02% 100.00%
NP to SH -9,622 -8,878 -15,560 -35,256 -9,218 -3,130 26 -
  QoQ % -8.37% 42.94% 55.87% -282.47% -194.44% -12,141.02% -
  Horiz. % -37,007.70% -34,148.71% -59,846.16% -135,600.00% -35,453.84% -12,041.02% 100.00%
Tax Rate - % - % - % - % - % - % 89.43 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 87,875 88,494 94,436 115,060 91,089 83,965 82,466 4.31%
  QoQ % -0.70% -6.29% -17.92% 26.32% 8.48% 1.82% -
  Horiz. % 106.56% 107.31% 114.52% 139.52% 110.46% 101.82% 100.00%
Net Worth 87,268 85,295 84,257 77,174 76,235 8,246,173 8,463,289 -95.22%
  QoQ % 2.31% 1.23% 9.18% 1.23% -99.08% -2.57% -
  Horiz. % 1.03% 1.01% 1.00% 0.91% 0.90% 97.43% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 87,268 85,295 84,257 77,174 76,235 8,246,173 8,463,289 -95.22%
  QoQ % 2.31% 1.23% 9.18% 1.23% -99.08% -2.57% -
  Horiz. % 1.03% 1.01% 1.00% 0.91% 0.90% 97.43% 100.00%
NOSH 519,144 519,144 519,144 481,437 474,393 469,599 468,620 7.04%
  QoQ % 0.00% 0.00% 7.83% 1.48% 1.02% 0.21% -
  Horiz. % 110.78% 110.78% 110.78% 102.73% 101.23% 100.21% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -12.27 % -11.14 % -19.66 % -44.06 % -11.27 % -3.87 % 0.03 % -
  QoQ % -10.14% 43.34% 55.38% -290.95% -191.21% -13,000.00% -
  Horiz. % -40,900.00% -37,133.34% -65,533.33% -146,866.67% -37,566.67% -12,900.00% 100.00%
ROE -11.03 % -10.41 % -18.47 % -45.68 % -12.09 % -0.04 % 0.00 % -
  QoQ % -5.96% 43.64% 59.57% -277.83% -30,125.00% 0.00% -
  Horiz. % 27,575.00% 26,025.00% 46,175.00% 114,200.00% 30,225.00% 100.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.08 15.34 15.20 16.59 17.26 17.21 17.60 -9.76%
  QoQ % -1.69% 0.92% -8.38% -3.88% 0.29% -2.22% -
  Horiz. % 85.68% 87.16% 86.36% 94.26% 98.07% 97.78% 100.00%
EPS -1.88 -1.75 -3.10 -7.32 -1.95 -0.67 0.00 -
  QoQ % -7.43% 43.55% 57.65% -275.38% -191.04% 0.00% -
  Horiz. % 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 0.1681 0.1643 0.1623 0.1603 0.1607 17.5600 18.0600 -95.54%
  QoQ % 2.31% 1.23% 1.25% -0.25% -99.08% -2.77% -
  Horiz. % 0.93% 0.91% 0.90% 0.89% 0.89% 97.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.59 9.76 9.67 9.79 10.03 9.91 10.11 -3.45%
  QoQ % -1.74% 0.93% -1.23% -2.39% 1.21% -1.98% -
  Horiz. % 94.86% 96.54% 95.65% 96.83% 99.21% 98.02% 100.00%
EPS -1.18 -1.09 -1.91 -4.32 -1.13 -0.38 0.00 -
  QoQ % -8.26% 42.93% 55.79% -282.30% -197.37% 0.00% -
  Horiz. % 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 0.1070 0.1046 0.1033 0.0946 0.0934 10.1082 10.3743 -95.22%
  QoQ % 2.29% 1.26% 9.20% 1.28% -99.08% -2.56% -
  Horiz. % 1.03% 1.01% 1.00% 0.91% 0.90% 97.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1900 0.1900 0.2100 0.2100 0.1550 0.1850 0.1900 -
P/RPS 1.26 1.24 1.38 1.27 0.90 1.07 1.08 10.79%
  QoQ % 1.61% -10.14% 8.66% 41.11% -15.89% -0.93% -
  Horiz. % 116.67% 114.81% 127.78% 117.59% 83.33% 99.07% 100.00%
P/EPS -10.25 -11.11 -7.01 -2.87 -7.98 -27.75 3,424.54 -
  QoQ % 7.74% -58.49% -144.25% 64.04% 71.24% -100.81% -
  Horiz. % -0.30% -0.32% -0.20% -0.08% -0.23% -0.81% 100.00%
EY -9.75 -9.00 -14.27 -34.87 -12.54 -3.60 0.03 -
  QoQ % -8.33% 36.93% 59.08% -178.07% -248.33% -12,100.00% -
  Horiz. % -32,500.00% -30,000.00% -47,566.67% -116,233.34% -41,800.00% -12,000.00% 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 1.13 1.16 1.29 1.31 0.96 0.01 0.01 2,217.28%
  QoQ % -2.59% -10.08% -1.53% 36.46% 9,500.00% 0.00% -
  Horiz. % 11,300.00% 11,600.00% 12,900.00% 13,100.00% 9,600.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 17/11/17 14/08/17 26/05/17 21/02/17 14/11/16 08/08/16 -
Price 0.1800 0.1850 0.1900 0.2250 0.1800 0.1550 0.2050 -
P/RPS 1.19 1.21 1.25 1.36 1.04 0.90 1.16 1.71%
  QoQ % -1.65% -3.20% -8.09% 30.77% 15.56% -22.41% -
  Horiz. % 102.59% 104.31% 107.76% 117.24% 89.66% 77.59% 100.00%
P/EPS -9.71 -10.82 -6.34 -3.07 -9.26 -23.25 3,694.89 -
  QoQ % 10.26% -70.66% -106.51% 66.85% 60.17% -100.63% -
  Horiz. % -0.26% -0.29% -0.17% -0.08% -0.25% -0.63% 100.00%
EY -10.30 -9.24 -15.77 -32.55 -10.80 -4.30 0.03 -
  QoQ % -11.47% 41.41% 51.55% -201.39% -151.16% -14,433.33% -
  Horiz. % -34,333.34% -30,800.00% -52,566.67% -108,500.00% -36,000.00% -14,333.33% 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 1.07 1.13 1.17 1.40 1.12 0.01 0.01 2,134.73%
  QoQ % -5.31% -3.42% -16.43% 25.00% 11,100.00% 0.00% -
  Horiz. % 10,700.00% 11,300.00% 11,700.00% 14,000.00% 11,200.00% 100.00% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS