Highlights

[K1] QoQ Quarter Result on 2014-06-30 [#2]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 22-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -32.00%    YoY -     -35.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 32,623 54,208 48,918 37,085 45,886 51,774 47,663 -22.35%
  QoQ % -39.82% 10.81% 31.91% -19.18% -11.37% 8.63% -
  Horiz. % 68.45% 113.73% 102.63% 77.81% 96.27% 108.63% 100.00%
PBT 846 4,015 3,103 2,204 3,241 2,019 1,331 -26.09%
  QoQ % -78.93% 29.39% 40.79% -32.00% 60.53% 51.69% -
  Horiz. % 63.56% 301.65% 233.13% 165.59% 243.50% 151.69% 100.00%
Tax -326 -685 0 0 0 -133 0 -
  QoQ % 52.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 245.11% 515.04% -0.00% -0.00% -0.00% 100.00% -
NP 520 3,330 3,103 2,204 3,241 1,886 1,331 -46.59%
  QoQ % -84.38% 7.32% 40.79% -32.00% 71.85% 41.70% -
  Horiz. % 39.07% 250.19% 233.13% 165.59% 243.50% 141.70% 100.00%
NP to SH 520 3,330 3,103 2,204 3,241 1,886 1,331 -46.59%
  QoQ % -84.38% 7.32% 40.79% -32.00% 71.85% 41.70% -
  Horiz. % 39.07% 250.19% 233.13% 165.59% 243.50% 141.70% 100.00%
Tax Rate 38.53 % 17.06 % - % - % - % 6.59 % - % -
  QoQ % 125.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 584.67% 258.88% 0.00% 0.00% 0.00% 100.00% -
Total Cost 32,103 50,878 45,815 34,881 42,645 49,888 46,332 -21.71%
  QoQ % -36.90% 11.05% 31.35% -18.21% -14.52% 7.68% -
  Horiz. % 69.29% 109.81% 98.88% 75.28% 92.04% 107.68% 100.00%
Net Worth 6,547,666 5,967,981 5,189,113 48,786 4,645,433 43,824 42,249 2,794.07%
  QoQ % 9.71% 15.01% 10,536.29% -98.95% 10,500.01% 3.73% -
  Horiz. % 15,497.53% 14,125.49% 12,282.00% 115.47% 10,995.17% 103.73% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 2,730 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 81.99 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 6,547,666 5,967,981 5,189,113 48,786 4,645,433 43,824 42,249 2,794.07%
  QoQ % 9.71% 15.01% 10,536.29% -98.95% 10,500.01% 3.73% -
  Horiz. % 15,497.53% 14,125.49% 12,282.00% 115.47% 10,995.17% 103.73% 100.00%
NOSH 433,333 384,534 373,855 373,559 372,528 377,800 380,285 9.10%
  QoQ % 12.69% 2.86% 0.08% 0.28% -1.40% -0.65% -
  Horiz. % 113.95% 101.12% 98.31% 98.23% 97.96% 99.35% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.59 % 6.14 % 6.34 % 5.94 % 7.06 % 3.64 % 2.79 % -31.29%
  QoQ % -74.10% -3.15% 6.73% -15.86% 93.96% 30.47% -
  Horiz. % 56.99% 220.07% 227.24% 212.90% 253.05% 130.47% 100.00%
ROE 0.01 % 0.06 % 0.06 % 4.52 % 0.07 % 4.30 % 3.15 % -97.85%
  QoQ % -83.33% 0.00% -98.67% 6,357.14% -98.37% 36.51% -
  Horiz. % 0.32% 1.90% 1.90% 143.49% 2.22% 136.51% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.53 14.10 13.08 9.93 12.32 13.70 12.53 -28.81%
  QoQ % -46.60% 7.80% 31.72% -19.40% -10.07% 9.34% -
  Horiz. % 60.10% 112.53% 104.39% 79.25% 98.32% 109.34% 100.00%
EPS 0.12 0.87 0.83 0.59 0.87 0.50 0.35 -51.05%
  QoQ % -86.21% 4.82% 40.68% -32.18% 74.00% 42.86% -
  Horiz. % 34.29% 248.57% 237.14% 168.57% 248.57% 142.86% 100.00%
DPS 0.00 0.71 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 15.1100 15.5200 13.8800 0.1306 12.4700 0.1160 0.1111 2,552.57%
  QoQ % -2.64% 11.82% 10,527.87% -98.95% 10,650.00% 4.41% -
  Horiz. % 13,600.36% 13,969.40% 12,493.25% 117.55% 11,224.12% 104.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.00 6.64 6.00 4.55 5.62 6.35 5.84 -22.32%
  QoQ % -39.76% 10.67% 31.87% -19.04% -11.50% 8.73% -
  Horiz. % 68.49% 113.70% 102.74% 77.91% 96.23% 108.73% 100.00%
EPS 0.06 0.41 0.38 0.27 0.40 0.23 0.16 -48.03%
  QoQ % -85.37% 7.89% 40.74% -32.50% 73.91% 43.75% -
  Horiz. % 37.50% 256.25% 237.50% 168.75% 250.00% 143.75% 100.00%
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 8.0261 7.3156 6.3608 0.0598 5.6944 0.0537 0.0518 2,793.68%
  QoQ % 9.71% 15.01% 10,536.79% -98.95% 10,504.10% 3.67% -
  Horiz. % 15,494.40% 14,122.78% 12,279.54% 115.44% 10,993.05% 103.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.5000 0.4250 0.3700 0.4000 0.3250 0.3250 0.1600 -
P/RPS 6.64 3.01 2.83 4.03 2.64 2.37 1.28 199.97%
  QoQ % 120.60% 6.36% -29.78% 52.65% 11.39% 85.16% -
  Horiz. % 518.75% 235.16% 221.09% 314.84% 206.25% 185.16% 100.00%
P/EPS 416.67 49.08 44.58 67.80 37.36 65.10 45.71 336.96%
  QoQ % 748.96% 10.09% -34.25% 81.48% -42.61% 42.42% -
  Horiz. % 911.55% 107.37% 97.53% 148.33% 81.73% 142.42% 100.00%
EY 0.24 2.04 2.24 1.48 2.68 1.54 2.19 -77.13%
  QoQ % -88.24% -8.93% 51.35% -44.78% 74.03% -29.68% -
  Horiz. % 10.96% 93.15% 102.28% 67.58% 122.37% 70.32% 100.00%
DY 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.03 0.03 0.03 3.06 0.03 2.80 1.44 -92.45%
  QoQ % 0.00% 0.00% -99.02% 10,100.00% -98.93% 94.44% -
  Horiz. % 2.08% 2.08% 2.08% 212.50% 2.08% 194.44% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 30/10/14 22/08/14 15/05/14 19/02/14 08/11/13 -
Price 0.6250 0.5250 0.3100 0.3750 0.4050 0.3550 0.3850 -
P/RPS 8.30 3.72 2.37 3.78 3.29 2.59 3.07 94.19%
  QoQ % 123.12% 56.96% -37.30% 14.89% 27.03% -15.64% -
  Horiz. % 270.36% 121.17% 77.20% 123.13% 107.17% 84.36% 100.00%
P/EPS 520.83 60.62 37.35 63.56 46.55 71.11 110.00 182.24%
  QoQ % 759.17% 62.30% -41.24% 36.54% -34.54% -35.35% -
  Horiz. % 473.48% 55.11% 33.95% 57.78% 42.32% 64.65% 100.00%
EY 0.19 1.65 2.68 1.57 2.15 1.41 0.91 -64.84%
  QoQ % -88.48% -38.43% 70.70% -26.98% 52.48% 54.95% -
  Horiz. % 20.88% 181.32% 294.51% 172.53% 236.26% 154.95% 100.00%
DY 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.04 0.03 0.02 2.87 0.03 3.06 3.47 -94.91%
  QoQ % 33.33% 50.00% -99.30% 9,466.67% -99.02% -11.82% -
  Horiz. % 1.15% 0.86% 0.58% 82.71% 0.86% 88.18% 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
 
 

481  376  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.68-0.065 
 DNEX 0.89+0.025 
 BORNOIL 0.035-0.005 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.115-0.01 
 CENSOF 0.495+0.055 
 QES 0.835+0.095 
 KNM 0.2050.00 
 UCREST 0.385+0.03 
 SOLUTN 1.38-0.06 

FEATURED POSTS

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