Highlights

[K1] QoQ Quarter Result on 2014-09-30 [#3]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     40.79%    YoY -     133.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 37,924 32,623 54,208 48,918 37,085 45,886 51,774 -18.79%
  QoQ % 16.25% -39.82% 10.81% 31.91% -19.18% -11.37% -
  Horiz. % 73.25% 63.01% 104.70% 94.48% 71.63% 88.63% 100.00%
PBT 2,479 846 4,015 3,103 2,204 3,241 2,019 14.71%
  QoQ % 193.03% -78.93% 29.39% 40.79% -32.00% 60.53% -
  Horiz. % 122.78% 41.90% 198.86% 153.69% 109.16% 160.53% 100.00%
Tax 39 -326 -685 0 0 0 -133 -
  QoQ % 111.96% 52.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -29.32% 245.11% 515.04% -0.00% -0.00% -0.00% 100.00%
NP 2,518 520 3,330 3,103 2,204 3,241 1,886 21.31%
  QoQ % 384.23% -84.38% 7.32% 40.79% -32.00% 71.85% -
  Horiz. % 133.51% 27.57% 176.56% 164.53% 116.86% 171.85% 100.00%
NP to SH 2,518 520 3,330 3,103 2,204 3,241 1,886 21.31%
  QoQ % 384.23% -84.38% 7.32% 40.79% -32.00% 71.85% -
  Horiz. % 133.51% 27.57% 176.56% 164.53% 116.86% 171.85% 100.00%
Tax Rate -1.57 % 38.53 % 17.06 % - % - % - % 6.59 % -
  QoQ % -104.07% 125.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -23.82% 584.67% 258.88% 0.00% 0.00% 0.00% 100.00%
Total Cost 35,406 32,103 50,878 45,815 34,881 42,645 49,888 -20.49%
  QoQ % 10.29% -36.90% 11.05% 31.35% -18.21% -14.52% -
  Horiz. % 70.97% 64.35% 101.98% 91.84% 69.92% 85.48% 100.00%
Net Worth 68,463 6,547,666 5,967,981 5,189,113 48,786 4,645,433 43,824 34.75%
  QoQ % -98.95% 9.71% 15.01% 10,536.29% -98.95% 10,500.01% -
  Horiz. % 156.22% 14,940.55% 13,617.82% 11,840.59% 111.32% 10,600.01% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,730 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 81.99 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 68,463 6,547,666 5,967,981 5,189,113 48,786 4,645,433 43,824 34.75%
  QoQ % -98.95% 9.71% 15.01% 10,536.29% -98.95% 10,500.01% -
  Horiz. % 156.22% 14,940.55% 13,617.82% 11,840.59% 111.32% 10,600.01% 100.00%
NOSH 434,137 433,333 384,534 373,855 373,559 372,528 377,800 9.74%
  QoQ % 0.19% 12.69% 2.86% 0.08% 0.28% -1.40% -
  Horiz. % 114.91% 114.70% 101.78% 98.96% 98.88% 98.60% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.64 % 1.59 % 6.14 % 6.34 % 5.94 % 7.06 % 3.64 % 49.46%
  QoQ % 317.61% -74.10% -3.15% 6.73% -15.86% 93.96% -
  Horiz. % 182.42% 43.68% 168.68% 174.18% 163.19% 193.96% 100.00%
ROE 3.68 % 0.01 % 0.06 % 0.06 % 4.52 % 0.07 % 4.30 % -9.89%
  QoQ % 36,700.00% -83.33% 0.00% -98.67% 6,357.14% -98.37% -
  Horiz. % 85.58% 0.23% 1.40% 1.40% 105.12% 1.63% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.74 7.53 14.10 13.08 9.93 12.32 13.70 -25.95%
  QoQ % 16.07% -46.60% 7.80% 31.72% -19.40% -10.07% -
  Horiz. % 63.80% 54.96% 102.92% 95.47% 72.48% 89.93% 100.00%
EPS 0.58 0.12 0.87 0.83 0.59 0.87 0.50 10.43%
  QoQ % 383.33% -86.21% 4.82% 40.68% -32.18% 74.00% -
  Horiz. % 116.00% 24.00% 174.00% 166.00% 118.00% 174.00% 100.00%
DPS 0.00 0.00 0.71 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1577 15.1100 15.5200 13.8800 0.1306 12.4700 0.1160 22.79%
  QoQ % -98.96% -2.64% 11.82% 10,527.87% -98.95% 10,650.00% -
  Horiz. % 135.95% 13,025.86% 13,379.31% 11,965.52% 112.59% 10,750.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.65 4.00 6.64 6.00 4.55 5.62 6.35 -18.80%
  QoQ % 16.25% -39.76% 10.67% 31.87% -19.04% -11.50% -
  Horiz. % 73.23% 62.99% 104.57% 94.49% 71.65% 88.50% 100.00%
EPS 0.31 0.06 0.41 0.38 0.27 0.40 0.23 22.08%
  QoQ % 416.67% -85.37% 7.89% 40.74% -32.50% 73.91% -
  Horiz. % 134.78% 26.09% 178.26% 165.22% 117.39% 173.91% 100.00%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0839 8.0261 7.3156 6.3608 0.0598 5.6944 0.0537 34.76%
  QoQ % -98.95% 9.71% 15.01% 10,536.79% -98.95% 10,504.10% -
  Horiz. % 156.24% 14,946.18% 13,623.09% 11,845.06% 111.36% 10,604.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2700 0.5000 0.4250 0.3700 0.4000 0.3250 0.3250 -
P/RPS 3.09 6.64 3.01 2.83 4.03 2.64 2.37 19.40%
  QoQ % -53.46% 120.60% 6.36% -29.78% 52.65% 11.39% -
  Horiz. % 130.38% 280.17% 127.00% 119.41% 170.04% 111.39% 100.00%
P/EPS 46.55 416.67 49.08 44.58 67.80 37.36 65.10 -20.09%
  QoQ % -88.83% 748.96% 10.09% -34.25% 81.48% -42.61% -
  Horiz. % 71.51% 640.05% 75.39% 68.48% 104.15% 57.39% 100.00%
EY 2.15 0.24 2.04 2.24 1.48 2.68 1.54 24.99%
  QoQ % 795.83% -88.24% -8.93% 51.35% -44.78% 74.03% -
  Horiz. % 139.61% 15.58% 132.47% 145.45% 96.10% 174.03% 100.00%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.71 0.03 0.03 0.03 3.06 0.03 2.80 -28.08%
  QoQ % 5,600.00% 0.00% 0.00% -99.02% 10,100.00% -98.93% -
  Horiz. % 61.07% 1.07% 1.07% 1.07% 109.29% 1.07% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 25/02/15 30/10/14 22/08/14 15/05/14 19/02/14 -
Price 0.1900 0.6250 0.5250 0.3100 0.3750 0.4050 0.3550 -
P/RPS 2.18 8.30 3.72 2.37 3.78 3.29 2.59 -10.88%
  QoQ % -73.73% 123.12% 56.96% -37.30% 14.89% 27.03% -
  Horiz. % 84.17% 320.46% 143.63% 91.51% 145.95% 127.03% 100.00%
P/EPS 32.76 520.83 60.62 37.35 63.56 46.55 71.11 -40.43%
  QoQ % -93.71% 759.17% 62.30% -41.24% 36.54% -34.54% -
  Horiz. % 46.07% 732.43% 85.25% 52.52% 89.38% 65.46% 100.00%
EY 3.05 0.19 1.65 2.68 1.57 2.15 1.41 67.49%
  QoQ % 1,505.26% -88.48% -38.43% 70.70% -26.98% 52.48% -
  Horiz. % 216.31% 13.48% 117.02% 190.07% 111.35% 152.48% 100.00%
DY 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.20 0.04 0.03 0.02 2.87 0.03 3.06 -46.52%
  QoQ % 2,900.00% 33.33% 50.00% -99.30% 9,466.67% -99.02% -
  Horiz. % 39.22% 1.31% 0.98% 0.65% 93.79% 0.98% 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
 
 

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. [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
6. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
7. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
8. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
PARTNERS & BROKERS