Highlights

[K1] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 08-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     60.39%    YoY -     87.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 82,971 45,886 171,251 119,477 71,814 36,086 160,844 -35.76%
  QoQ % 80.82% -73.21% 43.33% 66.37% 99.01% -77.56% -
  Horiz. % 51.58% 28.53% 106.47% 74.28% 44.65% 22.44% 100.00%
PBT 5,445 3,241 1,146 -873 -2,204 -5,597 -11,410 -
  QoQ % 68.00% 182.81% 231.27% 60.39% 60.62% 50.95% -
  Horiz. % -47.72% -28.40% -10.04% 7.65% 19.32% 49.05% 100.00%
Tax 0 0 -133 0 0 0 -21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 633.33% -0.00% -0.00% -0.00% 100.00%
NP 5,445 3,241 1,013 -873 -2,204 -5,597 -11,431 -
  QoQ % 68.00% 219.94% 216.04% 60.39% 60.62% 51.04% -
  Horiz. % -47.63% -28.35% -8.86% 7.64% 19.28% 48.96% 100.00%
NP to SH 5,445 3,241 1,013 -873 -2,204 -5,597 -11,431 -
  QoQ % 68.00% 219.94% 216.04% 60.39% 60.62% 51.04% -
  Horiz. % -47.63% -28.35% -8.86% 7.64% 19.28% 48.96% 100.00%
Tax Rate - % - % 11.61 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 77,526 42,645 170,238 120,350 74,018 41,683 172,275 -41.36%
  QoQ % 81.79% -74.95% 41.45% 62.60% 77.57% -75.80% -
  Horiz. % 45.00% 24.75% 98.82% 69.86% 42.97% 24.20% 100.00%
Net Worth 49,042 4,645,433 4,365,037 42,169 40,157 3,696,273 41,281 12.21%
  QoQ % -98.94% 6.42% 10,251.12% 5.01% -98.91% 8,853.74% -
  Horiz. % 118.80% 11,252.96% 10,573.73% 102.15% 97.28% 8,953.74% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 49,042 4,645,433 4,365,037 42,169 40,157 3,696,273 41,281 12.21%
  QoQ % -98.94% 6.42% 10,251.12% 5.01% -98.91% 8,853.74% -
  Horiz. % 118.80% 11,252.96% 10,573.73% 102.15% 97.28% 8,953.74% 100.00%
NOSH 375,517 372,528 376,296 379,565 373,559 375,637 364,037 2.10%
  QoQ % 0.80% -1.00% -0.86% 1.61% -0.55% 3.19% -
  Horiz. % 103.15% 102.33% 103.37% 104.27% 102.62% 103.19% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.56 % 7.06 % 0.59 % -0.73 % -3.07 % -15.51 % -7.11 % -
  QoQ % -7.08% 1,096.61% 180.82% 76.22% 80.21% -118.14% -
  Horiz. % -92.26% -99.30% -8.30% 10.27% 43.18% 218.14% 100.00%
ROE 11.10 % 0.07 % 0.02 % -2.07 % -5.49 % -0.15 % -27.69 % -
  QoQ % 15,757.14% 250.00% 100.97% 62.30% -3,560.00% 99.46% -
  Horiz. % -40.09% -0.25% -0.07% 7.48% 19.83% 0.54% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.10 12.32 45.51 31.48 19.22 9.61 44.18 -37.06%
  QoQ % 79.38% -72.93% 44.57% 63.79% 100.00% -78.25% -
  Horiz. % 50.02% 27.89% 103.01% 71.25% 43.50% 21.75% 100.00%
EPS 1.45 0.87 0.27 -0.23 -0.59 -1.49 -3.14 -
  QoQ % 66.67% 222.22% 217.39% 61.02% 60.40% 52.55% -
  Horiz. % -46.18% -27.71% -8.60% 7.32% 18.79% 47.45% 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 0.1306 12.4700 11.6000 0.1111 0.1075 9.8400 0.1134 9.90%
  QoQ % -98.95% 7.50% 10,341.04% 3.35% -98.91% 8,577.25% -
  Horiz. % 115.17% 10,996.47% 10,229.28% 97.97% 94.80% 8,677.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.17 5.62 20.99 14.65 8.80 4.42 19.72 -35.77%
  QoQ % 80.96% -73.23% 43.28% 66.48% 99.10% -77.59% -
  Horiz. % 51.57% 28.50% 106.44% 74.29% 44.62% 22.41% 100.00%
EPS 0.67 0.40 0.12 -0.11 -0.27 -0.69 -1.40 -
  QoQ % 67.50% 233.33% 209.09% 59.26% 60.87% 50.71% -
  Horiz. % -47.86% -28.57% -8.57% 7.86% 19.29% 49.29% 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 0.0601 5.6944 5.3507 0.0517 0.0492 4.5309 0.0506 12.19%
  QoQ % -98.94% 6.42% 10,249.52% 5.08% -98.91% 8,854.35% -
  Horiz. % 118.77% 11,253.75% 10,574.51% 102.17% 97.23% 8,954.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4000 0.3250 0.3250 0.1600 0.1300 0.1250 0.1900 -
P/RPS 1.81 2.64 0.71 0.51 0.68 1.30 0.43 161.39%
  QoQ % -31.44% 271.83% 39.22% -25.00% -47.69% 202.33% -
  Horiz. % 420.93% 613.95% 165.12% 118.60% 158.14% 302.33% 100.00%
P/EPS 27.59 37.36 120.73 -69.57 -22.03 -8.39 -6.05 -
  QoQ % -26.15% -69.05% 273.54% -215.80% -162.57% -38.68% -
  Horiz. % -456.03% -617.52% -1,995.54% 1,149.92% 364.13% 138.68% 100.00%
EY 3.63 2.68 0.83 -1.44 -4.54 -11.92 -16.53 -
  QoQ % 35.45% 222.89% 157.64% 68.28% 61.91% 27.89% -
  Horiz. % -21.96% -16.21% -5.02% 8.71% 27.47% 72.11% 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 3.06 0.03 0.03 1.44 1.21 0.01 1.68 49.31%
  QoQ % 10,100.00% 0.00% -97.92% 19.01% 12,000.00% -99.40% -
  Horiz. % 182.14% 1.79% 1.79% 85.71% 72.02% 0.60% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 15/05/14 19/02/14 08/11/13 05/08/13 29/05/13 26/02/13 -
Price 0.3750 0.4050 0.3550 0.3850 0.1600 0.1600 0.1400 -
P/RPS 1.70 3.29 0.78 1.22 0.83 1.67 0.32 205.39%
  QoQ % -48.33% 321.79% -36.07% 46.99% -50.30% 421.88% -
  Horiz. % 531.25% 1,028.12% 243.75% 381.25% 259.38% 521.88% 100.00%
P/EPS 25.86 46.55 131.87 -167.39 -27.12 -10.74 -4.46 -
  QoQ % -44.45% -64.70% 178.78% -517.22% -152.51% -140.81% -
  Horiz. % -579.82% -1,043.72% -2,956.73% 3,753.14% 608.07% 240.81% 100.00%
EY 3.87 2.15 0.76 -0.60 -3.69 -9.31 -22.43 -
  QoQ % 80.00% 182.89% 226.67% 83.74% 60.37% 58.49% -
  Horiz. % -17.25% -9.59% -3.39% 2.67% 16.45% 41.51% 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 2.87 0.03 0.03 3.47 1.49 0.02 1.23 76.19%
  QoQ % 9,466.67% 0.00% -99.14% 132.89% 7,350.00% -98.37% -
  Horiz. % 233.33% 2.44% 2.44% 282.11% 121.14% 1.63% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

299  349  563  1301 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.21+0.16 
 GIIB-OR 0.01+0.005 
 PANTECH-WB 0.10+0.03 
 BCMALL 0.17+0.01 
 GFM-WC 0.065+0.015 
 ENCORP 0.3250.00 
 HEXIND-WA 0.09-0.02 
 GADANG-WB 0.025+0.01 
 PASDEC-WA 0.085+0.02 
PARTNERS & BROKERS