Highlights

[K1] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 14-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -18,161.54%    YoY -     -131.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 39,460 19,967 81,864 60,626 41,246 22,261 146,062 -58.24%
  QoQ % 97.63% -75.61% 35.03% 46.99% 85.28% -84.76% -
  Horiz. % 27.02% 13.67% 56.05% 41.51% 28.24% 15.24% 100.00%
PBT -6,940 -8,438 -9,051 -2,139 123 -1,193 10,915 -
  QoQ % 17.75% 6.77% -323.14% -1,839.02% 110.31% -110.93% -
  Horiz. % -63.58% -77.31% -82.92% -19.60% 1.13% -10.93% 100.00%
Tax -818 -360 -174 -209 -110 -166 -65 441.87%
  QoQ % -127.22% -106.90% 16.75% -90.00% 33.73% -155.38% -
  Horiz. % 1,258.46% 553.85% 267.69% 321.54% 169.23% 255.38% 100.00%
NP -7,758 -8,798 -9,225 -2,348 13 -1,359 10,850 -
  QoQ % 11.82% 4.63% -292.89% -18,161.54% 100.96% -112.53% -
  Horiz. % -71.50% -81.09% -85.02% -21.64% 0.12% -12.53% 100.00%
NP to SH -7,780 -8,814 -9,218 -2,348 13 -1,359 10,850 -
  QoQ % 11.73% 4.38% -292.59% -18,161.54% 100.96% -112.53% -
  Horiz. % -71.71% -81.24% -84.96% -21.64% 0.12% -12.53% 100.00%
Tax Rate - % - % - % - % 89.43 % - % 0.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 14,905.00% 0.00% 100.00%
Total Cost 47,218 28,765 91,089 62,974 41,233 23,620 135,212 -50.44%
  QoQ % 64.15% -68.42% 44.65% 52.73% 74.57% -82.53% -
  Horiz. % 34.92% 21.27% 67.37% 46.57% 30.50% 17.47% 100.00%
Net Worth 84,257 77,174 76,235 8,246,175 8,463,289 8,318,017 9,920,000 -95.85%
  QoQ % 9.18% 1.23% -99.08% -2.57% 1.75% -16.15% -
  Horiz. % 0.85% 0.78% 0.77% 83.13% 85.32% 83.85% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 9,816 -
  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%
Div Payout % - % - % - % - % - % - % 90.48 % -
  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%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 84,257 77,174 76,235 8,246,175 8,463,289 8,318,017 9,920,000 -95.85%
  QoQ % 9.18% 1.23% -99.08% -2.57% 1.75% -16.15% -
  Horiz. % 0.85% 0.78% 0.77% 83.13% 85.32% 83.85% 100.00%
NOSH 519,144 481,437 474,393 469,600 468,620 468,620 430,555 13.30%
  QoQ % 7.83% 1.48% 1.02% 0.21% 0.00% 8.84% -
  Horiz. % 120.58% 111.82% 110.18% 109.07% 108.84% 108.84% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -19.66 % -44.06 % -11.27 % -3.87 % 0.03 % -6.10 % 7.43 % -
  QoQ % 55.38% -290.95% -191.21% -13,000.00% 100.49% -182.10% -
  Horiz. % -264.60% -593.00% -151.68% -52.09% 0.40% -82.10% 100.00%
ROE -9.23 % -11.42 % -12.09 % -0.03 % 0.00 % -0.02 % 0.11 % -
  QoQ % 19.18% 5.54% -40,200.00% 0.00% 0.00% -118.18% -
  Horiz. % -8,390.91% -10,381.82% -10,990.91% -27.27% 0.00% -18.18% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.60 4.15 17.26 12.91 8.80 4.75 33.92 -63.14%
  QoQ % 83.13% -75.96% 33.69% 46.70% 85.26% -86.00% -
  Horiz. % 22.41% 12.23% 50.88% 38.06% 25.94% 14.00% 100.00%
EPS -1.55 -1.83 -1.95 -0.50 0.00 -0.29 2.52 -
  QoQ % 15.30% 6.15% -290.00% 0.00% 0.00% -111.51% -
  Horiz. % -61.51% -72.62% -77.38% -19.84% 0.00% -11.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.28 -
  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%
NAPS 0.1623 0.1603 0.1607 17.5600 18.0600 17.7500 23.0400 -96.34%
  QoQ % 1.25% -0.25% -99.08% -2.77% 1.75% -22.96% -
  Horiz. % 0.70% 0.70% 0.70% 76.22% 78.39% 77.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.84 2.45 10.03 7.43 5.06 2.73 17.90 -58.22%
  QoQ % 97.55% -75.57% 34.99% 46.84% 85.35% -84.75% -
  Horiz. % 27.04% 13.69% 56.03% 41.51% 28.27% 15.25% 100.00%
EPS -0.95 -1.08 -1.13 -0.29 0.00 -0.17 1.33 -
  QoQ % 12.04% 4.42% -289.66% 0.00% 0.00% -112.78% -
  Horiz. % -71.43% -81.20% -84.96% -21.80% 0.00% -12.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
  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%
NAPS 0.1033 0.0946 0.0934 10.1082 10.3743 10.1962 12.1600 -95.85%
  QoQ % 9.20% 1.28% -99.08% -2.56% 1.75% -16.15% -
  Horiz. % 0.85% 0.78% 0.77% 83.13% 85.31% 83.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.2100 0.2100 0.1550 0.1850 0.1900 0.2650 0.3250 -
P/RPS 2.76 5.06 0.90 1.43 2.16 5.58 0.96 102.32%
  QoQ % -45.45% 462.22% -37.06% -33.80% -61.29% 481.25% -
  Horiz. % 287.50% 527.08% 93.75% 148.96% 225.00% 581.25% 100.00%
P/EPS -14.01 -11.47 -7.98 -37.00 6,849.07 -91.38 12.90 -
  QoQ % -22.14% -43.73% 78.43% -100.54% 7,595.15% -808.37% -
  Horiz. % -108.60% -88.91% -61.86% -286.82% 53,093.57% -708.37% 100.00%
EY -7.14 -8.72 -12.54 -2.70 0.01 -1.09 7.75 -
  QoQ % 18.12% 30.46% -364.44% -27,100.00% 100.92% -114.06% -
  Horiz. % -92.13% -112.52% -161.81% -34.84% 0.13% -14.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.02 -
  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%
P/NAPS 1.29 1.31 0.96 0.01 0.01 0.01 0.01 2,460.62%
  QoQ % -1.53% 36.46% 9,500.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,900.00% 13,100.00% 9,600.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 26/05/17 21/02/17 14/11/16 08/08/16 20/05/16 26/02/16 -
Price 0.1900 0.2250 0.1800 0.1550 0.2050 0.2400 0.2800 -
P/RPS 2.50 5.43 1.04 1.20 2.33 5.05 0.83 108.71%
  QoQ % -53.96% 422.12% -13.33% -48.50% -53.86% 508.43% -
  Horiz. % 301.20% 654.22% 125.30% 144.58% 280.72% 608.43% 100.00%
P/EPS -12.68 -12.29 -9.26 -31.00 7,389.79 -82.76 11.11 -
  QoQ % -3.17% -32.72% 70.13% -100.42% 9,029.18% -844.91% -
  Horiz. % -114.13% -110.62% -83.35% -279.03% 66,514.77% -744.91% 100.00%
EY -7.89 -8.14 -10.80 -3.23 0.01 -1.21 9.00 -
  QoQ % 3.07% 24.63% -234.37% -32,400.00% 100.83% -113.44% -
  Horiz. % -87.67% -90.44% -120.00% -35.89% 0.11% -13.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.14 -
  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%
P/NAPS 1.17 1.40 1.12 0.01 0.01 0.01 0.01 2,299.11%
  QoQ % -16.43% 25.00% 11,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,700.00% 14,000.00% 11,200.00% 100.00% 100.00% 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. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. 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
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS