Highlights

[K1] QoQ Quarter Result on 2018-09-30 [#3]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 05-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     34.83%    YoY -     82.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 25,481 17,952 18,757 20,091 16,147 18,786 18,547 23.66%
  QoQ % 41.94% -4.29% -6.64% 24.43% -14.05% 1.29% -
  Horiz. % 137.39% 96.79% 101.13% 108.32% 87.06% 101.29% 100.00%
PBT 2,535 1,790 1,599 2,313 1,754 305 -3,079 -
  QoQ % 41.62% 11.94% -30.87% 31.87% 475.08% 109.91% -
  Horiz. % -82.33% -58.14% -51.93% -75.12% -56.97% -9.91% 100.00%
Tax -270 10 517 -306 -251 -277 123 -
  QoQ % -2,800.00% -98.07% 268.95% -21.91% 9.39% -325.20% -
  Horiz. % -219.51% 8.13% 420.33% -248.78% -204.07% -225.20% 100.00%
NP 2,265 1,800 2,116 2,007 1,503 28 -2,956 -
  QoQ % 25.83% -14.93% 5.43% 33.53% 5,267.86% 100.95% -
  Horiz. % -76.62% -60.89% -71.58% -67.90% -50.85% -0.95% 100.00%
NP to SH 1,750 1,712 2,111 2,017 1,496 21 -2,962 -
  QoQ % 2.22% -18.90% 4.66% 34.83% 7,023.81% 100.71% -
  Horiz. % -59.08% -57.80% -71.27% -68.10% -50.51% -0.71% 100.00%
Tax Rate 10.65 % -0.56 % -32.33 % 13.23 % 14.31 % 90.82 % - % -
  QoQ % 2,001.79% 98.27% -344.37% -7.55% -84.24% 0.00% -
  Horiz. % 11.73% -0.62% -35.60% 14.57% 15.76% 100.00% -
Total Cost 23,216 16,152 16,641 18,084 14,644 18,758 21,503 5.26%
  QoQ % 43.73% -2.94% -7.98% 23.49% -21.93% -12.77% -
  Horiz. % 107.97% 75.12% 77.39% 84.10% 68.10% 87.23% 100.00%
Net Worth 113,058 110,580 96,282 90,902 88,410 86,541 87,268 18.90%
  QoQ % 2.24% 14.85% 5.92% 2.82% 2.16% -0.83% -
  Horiz. % 129.55% 126.71% 110.33% 104.16% 101.31% 99.17% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 113,058 110,580 96,282 90,902 88,410 86,541 87,268 18.90%
  QoQ % 2.24% 14.85% 5.92% 2.82% 2.16% -0.83% -
  Horiz. % 129.55% 126.71% 110.33% 104.16% 101.31% 99.17% 100.00%
NOSH 728,939 728,939 650,115 519,144 519,144 519,144 519,144 25.47%
  QoQ % 0.00% 12.12% 25.23% 0.00% 0.00% 0.00% -
  Horiz. % 140.41% 140.41% 125.23% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.89 % 10.03 % 11.28 % 9.99 % 9.31 % 0.15 % -15.94 % -
  QoQ % -11.37% -11.08% 12.91% 7.30% 6,106.67% 100.94% -
  Horiz. % -55.77% -62.92% -70.77% -62.67% -58.41% -0.94% 100.00%
ROE 1.55 % 1.55 % 2.19 % 2.22 % 1.69 % 0.02 % -3.39 % -
  QoQ % 0.00% -29.22% -1.35% 31.36% 8,350.00% 100.59% -
  Horiz. % -45.72% -45.72% -64.60% -65.49% -49.85% -0.59% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.50 2.46 2.89 3.87 3.11 3.62 3.57 -1.32%
  QoQ % 42.28% -14.88% -25.32% 24.44% -14.09% 1.40% -
  Horiz. % 98.04% 68.91% 80.95% 108.40% 87.11% 101.40% 100.00%
EPS 0.24 0.24 0.33 0.39 0.29 0.01 -0.57 -
  QoQ % 0.00% -27.27% -15.38% 34.48% 2,800.00% 101.75% -
  Horiz. % -42.11% -42.11% -57.89% -68.42% -50.88% -1.75% 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 0.1551 0.1517 0.1481 0.1751 0.1703 0.1667 0.1681 -5.24%
  QoQ % 2.24% 2.43% -15.42% 2.82% 2.16% -0.83% -
  Horiz. % 92.27% 90.24% 88.10% 104.16% 101.31% 99.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.12 2.20 2.30 2.46 1.98 2.30 2.27 23.69%
  QoQ % 41.82% -4.35% -6.50% 24.24% -13.91% 1.32% -
  Horiz. % 137.44% 96.92% 101.32% 108.37% 87.22% 101.32% 100.00%
EPS 0.21 0.21 0.26 0.25 0.18 0.00 -0.36 -
  QoQ % 0.00% -19.23% 4.00% 38.89% 0.00% 0.00% -
  Horiz. % -58.33% -58.33% -72.22% -69.44% -50.00% -0.00% 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 0.1386 0.1355 0.1180 0.1114 0.1084 0.1061 0.1070 18.88%
  QoQ % 2.29% 14.83% 5.92% 2.77% 2.17% -0.84% -
  Horiz. % 129.53% 126.64% 110.28% 104.11% 101.31% 99.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2400 0.2200 0.2000 0.2200 0.1650 0.1500 0.1900 -
P/RPS 6.87 8.93 6.93 5.68 5.30 4.15 5.32 18.64%
  QoQ % -23.07% 28.86% 22.01% 7.17% 27.71% -21.99% -
  Horiz. % 129.14% 167.86% 130.26% 106.77% 99.62% 78.01% 100.00%
P/EPS 99.97 93.67 61.59 56.62 57.26 3,708.17 -33.30 -
  QoQ % 6.73% 52.09% 8.78% -1.12% -98.46% 11,235.65% -
  Horiz. % -300.21% -281.29% -184.95% -170.03% -171.95% -11,135.65% 100.00%
EY 1.00 1.07 1.62 1.77 1.75 0.03 -3.00 -
  QoQ % -6.54% -33.95% -8.47% 1.14% 5,733.33% 101.00% -
  Horiz. % -33.33% -35.67% -54.00% -59.00% -58.33% -1.00% 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 1.55 1.45 1.35 1.26 0.97 0.90 1.13 23.52%
  QoQ % 6.90% 7.41% 7.14% 29.90% 7.78% -20.35% -
  Horiz. % 137.17% 128.32% 119.47% 111.50% 85.84% 79.65% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 30/05/19 27/02/19 05/11/18 16/08/18 28/05/18 26/02/18 -
Price 0.2000 0.2500 0.2400 0.3050 0.2150 0.1500 0.1800 -
P/RPS 5.72 10.15 8.32 7.88 6.91 4.15 5.04 8.83%
  QoQ % -43.65% 22.00% 5.58% 14.04% 66.51% -17.66% -
  Horiz. % 113.49% 201.39% 165.08% 156.35% 137.10% 82.34% 100.00%
P/EPS 83.31 106.45 73.91 78.50 74.61 3,708.17 -31.55 -
  QoQ % -21.74% 44.03% -5.85% 5.21% -97.99% 11,853.31% -
  Horiz. % -264.06% -337.40% -234.26% -248.81% -236.48% -11,753.31% 100.00%
EY 1.20 0.94 1.35 1.27 1.34 0.03 -3.17 -
  QoQ % 27.66% -30.37% 6.30% -5.22% 4,366.67% 100.95% -
  Horiz. % -37.85% -29.65% -42.59% -40.06% -42.27% -0.95% 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 1.29 1.65 1.62 1.74 1.26 0.90 1.07 13.31%
  QoQ % -21.82% 1.85% -6.90% 38.10% 40.00% -15.89% -
  Horiz. % 120.56% 154.21% 151.40% 162.62% 117.76% 84.11% 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.



  Jasmine1990 likes 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
 
 

307  364  574  1267 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.205+0.155 
 GIIB-OR 0.0050.00 
 VSOLAR 0.0150.00 
 PANTECH-WB 0.095+0.025 
 BCMALL 0.160.00 
 GFM-WC 0.065+0.015 
 ENCORP 0.3250.00 
 PASDEC-WA 0.08+0.015 
 GADANG-WB 0.025+0.01 
PARTNERS & BROKERS