Highlights

[K1] QoQ Cumulative 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 -     4.38%    YoY -     -548.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 59,721 39,460 19,967 81,864 60,626 41,246 53.10%
  QoQ % 31.06% 51.35% 97.63% -75.61% 35.03% 46.99% -
  Horiz. % 189.76% 144.79% 95.67% 48.41% 198.48% 146.99% 100.00%
PBT -8,582 -5,502 -6,940 -8,438 -9,051 -2,139 123 -
  QoQ % -55.98% 20.72% 17.75% 6.77% -323.14% -1,839.02% -
  Horiz. % -6,977.24% -4,473.17% -5,642.28% -6,860.16% -7,358.54% -1,739.02% 100.00%
Tax -1,025 -1,148 -818 -360 -174 -209 -110 341.02%
  QoQ % 10.71% -40.34% -127.22% -106.90% 16.75% -90.00% -
  Horiz. % 931.82% 1,043.64% 743.64% 327.27% 158.18% 190.00% 100.00%
NP -9,607 -6,650 -7,758 -8,798 -9,225 -2,348 13 -
  QoQ % -44.47% 14.28% 11.82% 4.63% -292.89% -18,161.54% -
  Horiz. % -73,900.00% -51,153.84% -59,676.92% -67,676.92% -70,961.54% -18,061.54% 100.00%
NP to SH -9,622 -6,659 -7,780 -8,814 -9,218 -2,348 13 -
  QoQ % -44.50% 14.41% 11.73% 4.38% -292.59% -18,161.54% -
  Horiz. % -74,015.39% -51,223.08% -59,846.16% -67,800.00% -70,907.69% -18,061.54% 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 66,371 47,218 28,765 91,089 62,974 41,233 65.38%
  QoQ % 32.40% 40.56% 64.15% -68.42% 44.65% 52.73% -
  Horiz. % 213.12% 160.97% 114.52% 69.76% 220.91% 152.73% 100.00%
Net Worth 87,268 85,295 84,257 77,174 76,235 8,246,175 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 8,246,175 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 519,144 519,144 519,144 481,437 474,393 469,600 468,620 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 % -7.81 % -9.23 % -11.42 % -12.09 % -0.03 % 0.00 % -
  QoQ % -41.23% 15.38% 19.18% 5.54% -40,200.00% 0.00% -
  Horiz. % 36,766.66% 26,033.33% 30,766.67% 38,066.67% 40,300.00% 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 11.50 7.60 4.15 17.26 12.91 8.80 43.06%
  QoQ % 31.13% 51.32% 83.13% -75.96% 33.69% 46.70% -
  Horiz. % 171.36% 130.68% 86.36% 47.16% 196.14% 146.70% 100.00%
EPS -1.88 -1.31 -1.55 -1.83 -1.95 -0.50 0.00 -
  QoQ % -43.51% 15.48% 15.30% 6.15% -290.00% 0.00% -
  Horiz. % 376.00% 262.00% 310.00% 366.00% 390.00% 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 7.32 4.84 2.45 10.03 7.43 5.06 52.97%
  QoQ % 31.01% 51.24% 97.55% -75.57% 34.99% 46.84% -
  Horiz. % 189.53% 144.66% 95.65% 48.42% 198.22% 146.84% 100.00%
EPS -1.18 -0.82 -0.95 -1.08 -1.13 -0.29 0.00 -
  QoQ % -43.90% 13.68% 12.04% 4.42% -289.66% 0.00% -
  Horiz. % 406.90% 282.76% 327.59% 372.41% 389.66% 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 1.65 2.76 5.06 0.90 1.43 2.16 -30.12%
  QoQ % -23.64% -40.22% -45.45% 462.22% -37.06% -33.80% -
  Horiz. % 58.33% 76.39% 127.78% 234.26% 41.67% 66.20% 100.00%
P/EPS -10.25 -14.81 -14.01 -11.47 -7.98 -37.00 6,849.07 -
  QoQ % 30.79% -5.71% -22.14% -43.73% 78.43% -100.54% -
  Horiz. % -0.15% -0.22% -0.20% -0.17% -0.12% -0.54% 100.00%
EY -9.75 -6.75 -7.14 -8.72 -12.54 -2.70 0.01 -
  QoQ % -44.44% 5.46% 18.12% 30.46% -364.44% -27,100.00% -
  Horiz. % -97,500.00% -67,500.00% -71,400.00% -87,200.01% -125,400.00% -27,000.00% 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 1.61 2.50 5.43 1.04 1.20 2.33 -36.03%
  QoQ % -26.09% -35.60% -53.96% 422.12% -13.33% -48.50% -
  Horiz. % 51.07% 69.10% 107.30% 233.05% 44.64% 51.50% 100.00%
P/EPS -9.71 -14.42 -12.68 -12.29 -9.26 -31.00 7,389.79 -
  QoQ % 32.66% -13.72% -3.17% -32.72% 70.13% -100.42% -
  Horiz. % -0.13% -0.20% -0.17% -0.17% -0.13% -0.42% 100.00%
EY -10.30 -6.93 -7.89 -8.14 -10.80 -3.23 0.01 -
  QoQ % -48.63% 12.17% 3.07% 24.63% -234.37% -32,400.00% -
  Horiz. % -103,000.00% -69,300.00% -78,900.00% -81,400.01% -108,000.00% -32,300.00% 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 1.07 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. Malaysia's steel price to ride global wave in 2021 - Koon Yew Yin Koon Yew Yin's Blog
2. NOVEMBER 2021 FCPO NOW OVER RM5,300: ALL OIL PALM COMPANIES NOW IN ONCE A CENTURY SUPER OUTSIZED EARNING TIME, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks- FOR 26 OCTOBER 2021 --- K SEE_Research
4. Opportunities abound for Hong Kong construction sector Good Articles to Share
5. Strategy - Turn of Tide HLBank Research Highlights
6. "Premature to release Serba Dinamik's special independent review" save malaysia!
7. WONG ENGINEERING CORP BHD (7050)- POISED FOR ANOTHER HIGH BY DECEMBER? The Alpha Trader
8. BursaRangers Daily Technical Picks (27 October 2021) BursaRangers Daily Technical Picks
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
 
 

410  459  583  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.03+0.005 
 OVERSEA-WA 0.03+0.005 
 GUH 0.72+0.08 
 VC 0.10+0.005 
 KANGER 0.050.00 
 KNM 0.215-0.005 
 DNEX 0.765-0.005 
 ITRONIC 0.195+0.005 
 ASDION 0.235+0.005 
 AYS 0.93+0.115 
PARTNERS & BROKERS