Highlights

[K1] QoQ Quarter Result on 2013-09-30 [#3]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 08-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -60.77%    YoY -     158.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 37,085 45,886 51,774 47,663 35,728 36,086 39,143 -3.55%
  QoQ % -19.18% -11.37% 8.63% 33.41% -0.99% -7.81% -
  Horiz. % 94.74% 117.23% 132.27% 121.77% 91.28% 92.19% 100.00%
PBT 2,204 3,241 2,019 1,331 3,393 -5,597 -4,362 -
  QoQ % -32.00% 60.53% 51.69% -60.77% 160.62% -28.31% -
  Horiz. % -50.53% -74.30% -46.29% -30.51% -77.79% 128.31% 100.00%
Tax 0 0 -133 0 0 0 -21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 633.33% -0.00% -0.00% -0.00% 100.00%
NP 2,204 3,241 1,886 1,331 3,393 -5,597 -4,383 -
  QoQ % -32.00% 71.85% 41.70% -60.77% 160.62% -27.70% -
  Horiz. % -50.29% -73.94% -43.03% -30.37% -77.41% 127.70% 100.00%
NP to SH 2,204 3,241 1,886 1,331 3,393 -5,597 -4,383 -
  QoQ % -32.00% 71.85% 41.70% -60.77% 160.62% -27.70% -
  Horiz. % -50.29% -73.94% -43.03% -30.37% -77.41% 127.70% 100.00%
Tax Rate - % - % 6.59 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 34,881 42,645 49,888 46,332 32,335 41,683 43,526 -13.76%
  QoQ % -18.21% -14.52% 7.68% 43.29% -22.43% -4.23% -
  Horiz. % 80.14% 97.98% 114.62% 106.45% 74.29% 95.77% 100.00%
Net Worth 48,786 4,645,433 43,824 42,249 40,082 3,696,273 4,241,196 -94.95%
  QoQ % -98.95% 10,500.01% 3.73% 5.41% -98.92% -12.85% -
  Horiz. % 1.15% 109.53% 1.03% 1.00% 0.95% 87.15% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 48,786 4,645,433 43,824 42,249 40,082 3,696,273 4,241,196 -94.95%
  QoQ % -98.95% 10,500.01% 3.73% 5.41% -98.92% -12.85% -
  Horiz. % 1.15% 109.53% 1.03% 1.00% 0.95% 87.15% 100.00%
NOSH 373,559 372,528 377,800 380,285 372,857 375,637 374,333 -0.14%
  QoQ % 0.28% -1.40% -0.65% 1.99% -0.74% 0.35% -
  Horiz. % 99.79% 99.52% 100.93% 101.59% 99.61% 100.35% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.94 % 7.06 % 3.64 % 2.79 % 9.50 % -15.51 % -11.20 % -
  QoQ % -15.86% 93.96% 30.47% -70.63% 161.25% -38.48% -
  Horiz. % -53.04% -63.04% -32.50% -24.91% -84.82% 138.48% 100.00%
ROE 4.52 % 0.07 % 4.30 % 3.15 % 8.47 % -0.15 % -0.10 % -
  QoQ % 6,357.14% -98.37% 36.51% -62.81% 5,746.67% -50.00% -
  Horiz. % -4,520.00% -70.00% -4,300.00% -3,150.00% -8,470.00% 150.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.93 12.32 13.70 12.53 9.58 9.61 10.46 -3.42%
  QoQ % -19.40% -10.07% 9.34% 30.79% -0.31% -8.13% -
  Horiz. % 94.93% 117.78% 130.98% 119.79% 91.59% 91.87% 100.00%
EPS 0.59 0.87 0.50 0.35 0.91 -1.49 -1.17 -
  QoQ % -32.18% 74.00% 42.86% -61.54% 161.07% -27.35% -
  Horiz. % -50.43% -74.36% -42.74% -29.91% -77.78% 127.35% 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 0.1306 12.4700 0.1160 0.1111 0.1075 9.8400 11.3300 -94.94%
  QoQ % -98.95% 10,650.00% 4.41% 3.35% -98.91% -13.15% -
  Horiz. % 1.15% 110.06% 1.02% 0.98% 0.95% 86.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.55 5.62 6.35 5.84 4.38 4.42 4.80 -3.51%
  QoQ % -19.04% -11.50% 8.73% 33.33% -0.90% -7.92% -
  Horiz. % 94.79% 117.08% 132.29% 121.67% 91.25% 92.08% 100.00%
EPS 0.27 0.40 0.23 0.16 0.42 -0.69 -0.54 -
  QoQ % -32.50% 73.91% 43.75% -61.90% 160.87% -27.78% -
  Horiz. % -50.00% -74.07% -42.59% -29.63% -77.78% 127.78% 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 0.0598 5.6944 0.0537 0.0518 0.0491 4.5309 5.1989 -94.95%
  QoQ % -98.95% 10,504.10% 3.67% 5.50% -98.92% -12.85% -
  Horiz. % 1.15% 109.53% 1.03% 1.00% 0.94% 87.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4000 0.3250 0.3250 0.1600 0.1300 0.1250 0.1900 -
P/RPS 4.03 2.64 2.37 1.28 1.36 1.30 1.82 70.13%
  QoQ % 52.65% 11.39% 85.16% -5.88% 4.62% -28.57% -
  Horiz. % 221.43% 145.05% 130.22% 70.33% 74.73% 71.43% 100.00%
P/EPS 67.80 37.36 65.10 45.71 14.29 -8.39 -16.23 -
  QoQ % 81.48% -42.61% 42.42% 219.87% 270.32% 48.31% -
  Horiz. % -417.74% -230.19% -401.11% -281.64% -88.05% 51.69% 100.00%
EY 1.48 2.68 1.54 2.19 7.00 -11.92 -6.16 -
  QoQ % -44.78% 74.03% -29.68% -68.71% 158.72% -93.51% -
  Horiz. % -24.03% -43.51% -25.00% -35.55% -113.64% 193.51% 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 3.06 0.03 2.80 1.44 1.21 0.01 0.02 2,787.10%
  QoQ % 10,100.00% -98.93% 94.44% 19.01% 12,000.00% -50.00% -
  Horiz. % 15,300.00% 150.00% 14,000.00% 7,200.00% 6,050.00% 50.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 15/05/14 19/02/14 08/11/13 05/08/13 29/05/13 26/02/13 -
Price 0.3750 0.4050 0.3550 0.3850 0.1600 0.1600 0.1400 -
P/RPS 3.78 3.29 2.59 3.07 1.67 1.67 1.34 100.02%
  QoQ % 14.89% 27.03% -15.64% 83.83% 0.00% 24.63% -
  Horiz. % 282.09% 245.52% 193.28% 229.10% 124.63% 124.63% 100.00%
P/EPS 63.56 46.55 71.11 110.00 17.58 -10.74 -11.96 -
  QoQ % 36.54% -34.54% -35.35% 525.71% 263.69% 10.20% -
  Horiz. % -531.44% -389.21% -594.57% -919.73% -146.99% 89.80% 100.00%
EY 1.57 2.15 1.41 0.91 5.69 -9.31 -8.36 -
  QoQ % -26.98% 52.48% 54.95% -84.01% 161.12% -11.36% -
  Horiz. % -18.78% -25.72% -16.87% -10.89% -68.06% 111.36% 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 2.87 0.03 3.06 3.47 1.49 0.02 0.01 4,296.32%
  QoQ % 9,466.67% -99.02% -11.82% 132.89% 7,350.00% 100.00% -
  Horiz. % 28,700.00% 300.00% 30,600.00% 34,700.00% 14,900.00% 200.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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