Highlights

[K1] QoQ Quarter Result on 2013-06-30 [#2]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 05-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     160.62%    YoY -     141.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 45,886 51,774 47,663 35,728 36,086 39,143 47,628 -2.46%
  QoQ % -11.37% 8.63% 33.41% -0.99% -7.81% -17.82% -
  Horiz. % 96.34% 108.70% 100.07% 75.01% 75.77% 82.18% 100.00%
PBT 3,241 2,019 1,331 3,393 -5,597 -4,362 514 241.69%
  QoQ % 60.53% 51.69% -60.77% 160.62% -28.31% -948.64% -
  Horiz. % 630.54% 392.80% 258.95% 660.12% -1,088.91% -848.64% 100.00%
Tax 0 -133 0 0 0 -21 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 633.33% -0.00% -0.00% -0.00% 100.00% -
NP 3,241 1,886 1,331 3,393 -5,597 -4,383 514 241.69%
  QoQ % 71.85% 41.70% -60.77% 160.62% -27.70% -952.72% -
  Horiz. % 630.54% 366.93% 258.95% 660.12% -1,088.91% -852.72% 100.00%
NP to SH 3,241 1,886 1,331 3,393 -5,597 -4,383 514 241.69%
  QoQ % 71.85% 41.70% -60.77% 160.62% -27.70% -952.72% -
  Horiz. % 630.54% 366.93% 258.95% 660.12% -1,088.91% -852.72% 100.00%
Tax Rate - % 6.59 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 42,645 49,888 46,332 32,335 41,683 43,526 47,114 -6.43%
  QoQ % -14.52% 7.68% 43.29% -22.43% -4.23% -7.62% -
  Horiz. % 90.51% 105.89% 98.34% 68.63% 88.47% 92.38% 100.00%
Net Worth 4,645,433 43,824 42,249 40,082 3,696,273 4,241,196 4,273,542 5.73%
  QoQ % 10,500.01% 3.73% 5.41% -98.92% -12.85% -0.76% -
  Horiz. % 108.70% 1.03% 0.99% 0.94% 86.49% 99.24% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 4,645,433 43,824 42,249 40,082 3,696,273 4,241,196 4,273,542 5.73%
  QoQ % 10,500.01% 3.73% 5.41% -98.92% -12.85% -0.76% -
  Horiz. % 108.70% 1.03% 0.99% 0.94% 86.49% 99.24% 100.00%
NOSH 372,528 377,800 380,285 372,857 375,637 374,333 367,142 0.98%
  QoQ % -1.40% -0.65% 1.99% -0.74% 0.35% 1.96% -
  Horiz. % 101.47% 102.90% 103.58% 101.56% 102.31% 101.96% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.06 % 3.64 % 2.79 % 9.50 % -15.51 % -11.20 % 1.08 % 250.01%
  QoQ % 93.96% 30.47% -70.63% 161.25% -38.48% -1,137.04% -
  Horiz. % 653.70% 337.04% 258.33% 879.63% -1,436.11% -1,037.04% 100.00%
ROE 0.07 % 4.30 % 3.15 % 8.47 % -0.15 % -0.10 % 0.01 % 266.36%
  QoQ % -98.37% 36.51% -62.81% 5,746.67% -50.00% -1,100.00% -
  Horiz. % 700.00% 43,000.00% 31,500.00% 84,700.01% -1,500.00% -1,000.00% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.32 13.70 12.53 9.58 9.61 10.46 12.97 -3.37%
  QoQ % -10.07% 9.34% 30.79% -0.31% -8.13% -19.35% -
  Horiz. % 94.99% 105.63% 96.61% 73.86% 74.09% 80.65% 100.00%
EPS 0.87 0.50 0.35 0.91 -1.49 -1.17 0.14 238.38%
  QoQ % 74.00% 42.86% -61.54% 161.07% -27.35% -935.71% -
  Horiz. % 621.43% 357.14% 250.00% 650.00% -1,064.29% -835.71% 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 12.4700 0.1160 0.1111 0.1075 9.8400 11.3300 11.6400 4.70%
  QoQ % 10,650.00% 4.41% 3.35% -98.91% -13.15% -2.66% -
  Horiz. % 107.13% 1.00% 0.95% 0.92% 84.54% 97.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.62 6.35 5.84 4.38 4.42 4.80 5.84 -2.53%
  QoQ % -11.50% 8.73% 33.33% -0.90% -7.92% -17.81% -
  Horiz. % 96.23% 108.73% 100.00% 75.00% 75.68% 82.19% 100.00%
EPS 0.40 0.23 0.16 0.42 -0.69 -0.54 0.06 254.63%
  QoQ % 73.91% 43.75% -61.90% 160.87% -27.78% -1,000.00% -
  Horiz. % 666.67% 383.33% 266.67% 700.00% -1,150.00% -900.00% 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 5.6944 0.0537 0.0518 0.0491 4.5309 5.1989 5.2385 5.73%
  QoQ % 10,504.10% 3.67% 5.50% -98.92% -12.85% -0.76% -
  Horiz. % 108.70% 1.03% 0.99% 0.94% 86.49% 99.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3250 0.3250 0.1600 0.1300 0.1250 0.1900 0.1900 -
P/RPS 2.64 2.37 1.28 1.36 1.30 1.82 1.46 48.48%
  QoQ % 11.39% 85.16% -5.88% 4.62% -28.57% 24.66% -
  Horiz. % 180.82% 162.33% 87.67% 93.15% 89.04% 124.66% 100.00%
P/EPS 37.36 65.10 45.71 14.29 -8.39 -16.23 135.71 -57.71%
  QoQ % -42.61% 42.42% 219.87% 270.32% 48.31% -111.96% -
  Horiz. % 27.53% 47.97% 33.68% 10.53% -6.18% -11.96% 100.00%
EY 2.68 1.54 2.19 7.00 -11.92 -6.16 0.74 136.02%
  QoQ % 74.03% -29.68% -68.71% 158.72% -93.51% -932.43% -
  Horiz. % 362.16% 208.11% 295.95% 945.95% -1,610.81% -832.43% 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 0.03 2.80 1.44 1.21 0.01 0.02 0.02 31.07%
  QoQ % -98.93% 94.44% 19.01% 12,000.00% -50.00% 0.00% -
  Horiz. % 150.00% 14,000.00% 7,200.00% 6,050.00% 50.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 19/02/14 08/11/13 05/08/13 29/05/13 26/02/13 07/11/12 -
Price 0.4050 0.3550 0.3850 0.1600 0.1600 0.1400 0.2200 -
P/RPS 3.29 2.59 3.07 1.67 1.67 1.34 1.70 55.36%
  QoQ % 27.03% -15.64% 83.83% 0.00% 24.63% -21.18% -
  Horiz. % 193.53% 152.35% 180.59% 98.24% 98.24% 78.82% 100.00%
P/EPS 46.55 71.11 110.00 17.58 -10.74 -11.96 157.14 -55.59%
  QoQ % -34.54% -35.35% 525.71% 263.69% 10.20% -107.61% -
  Horiz. % 29.62% 45.25% 70.00% 11.19% -6.83% -7.61% 100.00%
EY 2.15 1.41 0.91 5.69 -9.31 -8.36 0.64 124.47%
  QoQ % 52.48% 54.95% -84.01% 161.12% -11.36% -1,406.25% -
  Horiz. % 335.94% 220.31% 142.19% 889.06% -1,454.69% -1,306.25% 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 0.03 3.06 3.47 1.49 0.02 0.01 0.02 31.07%
  QoQ % -99.02% -11.82% 132.89% 7,350.00% 100.00% -50.00% -
  Horiz. % 150.00% 15,300.00% 17,350.00% 7,450.00% 100.00% 50.00% 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.
 


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
 
 

219  350  527  1479 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.105+0.025 
 MAG 0.205+0.01 
 XOX-WC 0.015+0.005 
 WEGMANS-WA 0.065-0.005 
 PUC 0.17+0.015 
 JAKS 0.525+0.015 
 LYC 0.35+0.035 
 GLOTEC-WA 0.145+0.01 
 PAOS-WA 0.12+0.015 
 CAREPLS 2.19+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS