Highlights

[K1] QoQ Quarter Result on 2018-06-30 [#2]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 16-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     7,023.81%    YoY -     44.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 17,952 18,757 20,091 16,147 18,786 18,547 20,261 -7.76%
  QoQ % -4.29% -6.64% 24.43% -14.05% 1.29% -8.46% -
  Horiz. % 88.60% 92.58% 99.16% 79.69% 92.72% 91.54% 100.00%
PBT 1,790 1,599 2,313 1,754 305 -3,079 1,438 15.73%
  QoQ % 11.94% -30.87% 31.87% 475.08% 109.91% -314.12% -
  Horiz. % 124.48% 111.20% 160.85% 121.97% 21.21% -214.12% 100.00%
Tax 10 517 -306 -251 -277 123 -330 -
  QoQ % -98.07% 268.95% -21.91% 9.39% -325.20% 137.27% -
  Horiz. % -3.03% -156.67% 92.73% 76.06% 83.94% -37.27% 100.00%
NP 1,800 2,116 2,007 1,503 28 -2,956 1,108 38.23%
  QoQ % -14.93% 5.43% 33.53% 5,267.86% 100.95% -366.79% -
  Horiz. % 162.45% 190.97% 181.14% 135.65% 2.53% -266.79% 100.00%
NP to SH 1,712 2,111 2,017 1,496 21 -2,962 1,105 33.93%
  QoQ % -18.90% 4.66% 34.83% 7,023.81% 100.71% -368.05% -
  Horiz. % 154.93% 191.04% 182.53% 135.38% 1.90% -268.05% 100.00%
Tax Rate -0.56 % -32.33 % 13.23 % 14.31 % 90.82 % - % 22.95 % -
  QoQ % 98.27% -344.37% -7.55% -84.24% 0.00% 0.00% -
  Horiz. % -2.44% -140.87% 57.65% 62.35% 395.73% 0.00% 100.00%
Total Cost 16,152 16,641 18,084 14,644 18,758 21,503 19,153 -10.75%
  QoQ % -2.94% -7.98% 23.49% -21.93% -12.77% 12.27% -
  Horiz. % 84.33% 86.88% 94.42% 76.46% 97.94% 112.27% 100.00%
Net Worth 110,580 96,282 90,902 88,410 86,541 87,268 85,295 18.91%
  QoQ % 14.85% 5.92% 2.82% 2.16% -0.83% 2.31% -
  Horiz. % 129.64% 112.88% 106.57% 103.65% 101.46% 102.31% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 110,580 96,282 90,902 88,410 86,541 87,268 85,295 18.91%
  QoQ % 14.85% 5.92% 2.82% 2.16% -0.83% 2.31% -
  Horiz. % 129.64% 112.88% 106.57% 103.65% 101.46% 102.31% 100.00%
NOSH 728,939 650,115 519,144 519,144 519,144 519,144 519,144 25.42%
  QoQ % 12.12% 25.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.41% 125.23% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.03 % 11.28 % 9.99 % 9.31 % 0.15 % -15.94 % 5.47 % 49.87%
  QoQ % -11.08% 12.91% 7.30% 6,106.67% 100.94% -391.41% -
  Horiz. % 183.36% 206.22% 182.63% 170.20% 2.74% -291.41% 100.00%
ROE 1.55 % 2.19 % 2.22 % 1.69 % 0.02 % -3.39 % 1.30 % 12.45%
  QoQ % -29.22% -1.35% 31.36% 8,350.00% 100.59% -360.77% -
  Horiz. % 119.23% 168.46% 170.77% 130.00% 1.54% -260.77% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.46 2.89 3.87 3.11 3.62 3.57 3.90 -26.47%
  QoQ % -14.88% -25.32% 24.44% -14.09% 1.40% -8.46% -
  Horiz. % 63.08% 74.10% 99.23% 79.74% 92.82% 91.54% 100.00%
EPS 0.24 0.33 0.39 0.29 0.01 -0.57 0.22 5.98%
  QoQ % -27.27% -15.38% 34.48% 2,800.00% 101.75% -359.09% -
  Horiz. % 109.09% 150.00% 177.27% 131.82% 4.55% -259.09% 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 0.1517 0.1481 0.1751 0.1703 0.1667 0.1681 0.1643 -5.18%
  QoQ % 2.43% -15.42% 2.82% 2.16% -0.83% 2.31% -
  Horiz. % 92.33% 90.14% 106.57% 103.65% 101.46% 102.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.20 2.30 2.46 1.98 2.30 2.27 2.48 -7.68%
  QoQ % -4.35% -6.50% 24.24% -13.91% 1.32% -8.47% -
  Horiz. % 88.71% 92.74% 99.19% 79.84% 92.74% 91.53% 100.00%
EPS 0.21 0.26 0.25 0.18 0.00 -0.36 0.14 31.07%
  QoQ % -19.23% 4.00% 38.89% 0.00% 0.00% -357.14% -
  Horiz. % 150.00% 185.71% 178.57% 128.57% 0.00% -257.14% 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 0.1355 0.1180 0.1114 0.1084 0.1061 0.1070 0.1046 18.85%
  QoQ % 14.83% 5.92% 2.77% 2.17% -0.84% 2.29% -
  Horiz. % 129.54% 112.81% 106.50% 103.63% 101.43% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.2200 0.2000 0.2200 0.1650 0.1500 0.1900 0.1900 -
P/RPS 8.93 6.93 5.68 5.30 4.15 5.32 4.87 49.87%
  QoQ % 28.86% 22.01% 7.17% 27.71% -21.99% 9.24% -
  Horiz. % 183.37% 142.30% 116.63% 108.83% 85.22% 109.24% 100.00%
P/EPS 93.67 61.59 56.62 57.26 3,708.17 -33.30 89.26 3.27%
  QoQ % 52.09% 8.78% -1.12% -98.46% 11,235.65% -137.31% -
  Horiz. % 104.94% 69.00% 63.43% 64.15% 4,154.35% -37.31% 100.00%
EY 1.07 1.62 1.77 1.75 0.03 -3.00 1.12 -3.00%
  QoQ % -33.95% -8.47% 1.14% 5,733.33% 101.00% -367.86% -
  Horiz. % 95.54% 144.64% 158.04% 156.25% 2.68% -267.86% 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 1.45 1.35 1.26 0.97 0.90 1.13 1.16 16.06%
  QoQ % 7.41% 7.14% 29.90% 7.78% -20.35% -2.59% -
  Horiz. % 125.00% 116.38% 108.62% 83.62% 77.59% 97.41% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 05/11/18 16/08/18 28/05/18 26/02/18 17/11/17 -
Price 0.2500 0.2400 0.3050 0.2150 0.1500 0.1800 0.1850 -
P/RPS 10.15 8.32 7.88 6.91 4.15 5.04 4.74 66.21%
  QoQ % 22.00% 5.58% 14.04% 66.51% -17.66% 6.33% -
  Horiz. % 214.14% 175.53% 166.24% 145.78% 87.55% 106.33% 100.00%
P/EPS 106.45 73.91 78.50 74.61 3,708.17 -31.55 86.92 14.48%
  QoQ % 44.03% -5.85% 5.21% -97.99% 11,853.31% -136.30% -
  Horiz. % 122.47% 85.03% 90.31% 85.84% 4,266.19% -36.30% 100.00%
EY 0.94 1.35 1.27 1.34 0.03 -3.17 1.15 -12.59%
  QoQ % -30.37% 6.30% -5.22% 4,366.67% 100.95% -375.65% -
  Horiz. % 81.74% 117.39% 110.43% 116.52% 2.61% -275.65% 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 1.65 1.62 1.74 1.26 0.90 1.07 1.13 28.74%
  QoQ % 1.85% -6.90% 38.10% 40.00% -15.89% -5.31% -
  Horiz. % 146.02% 143.36% 153.98% 111.50% 79.65% 94.69% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. [转贴] [Video:浅谈EURO HOLDINGS BHD, EURO, 7208] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
PARTNERS & BROKERS