Highlights

[K1] QoQ Quarter Result on 2019-09-30 [#3]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -14.23%    YoY -     -25.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 19,047 16,958 26,704 26,941 25,481 17,952 18,757 1.03%
  QoQ % 12.32% -36.50% -0.88% 5.73% 41.94% -4.29% -
  Horiz. % 101.55% 90.41% 142.37% 143.63% 135.85% 95.71% 100.00%
PBT -2,449 414 2,128 2,003 2,535 1,790 1,599 -
  QoQ % -691.55% -80.55% 6.24% -20.99% 41.62% 11.94% -
  Horiz. % -153.16% 25.89% 133.08% 125.27% 158.54% 111.94% 100.00%
Tax -290 -12 -9 -204 -270 10 517 -
  QoQ % -2,316.67% -33.33% 95.59% 24.44% -2,800.00% -98.07% -
  Horiz. % -56.09% -2.32% -1.74% -39.46% -52.22% 1.93% 100.00%
NP -2,739 402 2,119 1,799 2,265 1,800 2,116 -
  QoQ % -781.34% -81.03% 17.79% -20.57% 25.83% -14.93% -
  Horiz. % -129.44% 19.00% 100.14% 85.02% 107.04% 85.07% 100.00%
NP to SH -2,856 108 1,260 1,501 1,750 1,712 2,111 -
  QoQ % -2,744.44% -91.43% -16.06% -14.23% 2.22% -18.90% -
  Horiz. % -135.29% 5.12% 59.69% 71.10% 82.90% 81.10% 100.00%
Tax Rate - % 2.90 % 0.42 % 10.18 % 10.65 % -0.56 % -32.33 % -
  QoQ % 0.00% 590.48% -95.87% -4.41% 2,001.79% 98.27% -
  Horiz. % 0.00% -8.97% -1.30% -31.49% -32.94% 1.73% 100.00%
Total Cost 21,786 16,556 24,585 25,142 23,216 16,152 16,641 19.69%
  QoQ % 31.59% -32.66% -2.22% 8.30% 43.73% -2.94% -
  Horiz. % 130.92% 99.49% 147.74% 151.08% 139.51% 97.06% 100.00%
Net Worth 111,106 101,249 117,359 115,536 113,058 110,580 96,282 10.03%
  QoQ % 9.73% -13.73% 1.58% 2.19% 2.24% 14.85% -
  Horiz. % 115.40% 105.16% 121.89% 120.00% 117.42% 114.85% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 111,106 101,249 117,359 115,536 113,058 110,580 96,282 10.03%
  QoQ % 9.73% -13.73% 1.58% 2.19% 2.24% 14.85% -
  Horiz. % 115.40% 105.16% 121.89% 120.00% 117.42% 114.85% 100.00%
NOSH 751,733 728,939 728,939 728,939 728,939 728,939 650,115 10.18%
  QoQ % 3.13% 0.00% 0.00% 0.00% 0.00% 12.12% -
  Horiz. % 115.63% 112.12% 112.12% 112.12% 112.12% 112.12% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -14.38 % 2.37 % 7.94 % 6.68 % 8.89 % 10.03 % 11.28 % -
  QoQ % -706.75% -70.15% 18.86% -24.86% -11.37% -11.08% -
  Horiz. % -127.48% 21.01% 70.39% 59.22% 78.81% 88.92% 100.00%
ROE -2.57 % 0.11 % 1.07 % 1.30 % 1.55 % 1.55 % 2.19 % -
  QoQ % -2,436.36% -89.72% -17.69% -16.13% 0.00% -29.22% -
  Horiz. % -117.35% 5.02% 48.86% 59.36% 70.78% 70.78% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.53 2.33 3.66 3.70 3.50 2.46 2.89 -8.49%
  QoQ % 8.58% -36.34% -1.08% 5.71% 42.28% -14.88% -
  Horiz. % 87.54% 80.62% 126.64% 128.03% 121.11% 85.12% 100.00%
EPS -0.38 0.01 0.17 0.21 0.24 0.24 0.33 -
  QoQ % -3,900.00% -94.12% -19.05% -12.50% 0.00% -27.27% -
  Horiz. % -115.15% 3.03% 51.52% 63.64% 72.73% 72.73% 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 0.1478 0.1389 0.1610 0.1585 0.1551 0.1517 0.1481 -0.14%
  QoQ % 6.41% -13.73% 1.58% 2.19% 2.24% 2.43% -
  Horiz. % 99.80% 93.79% 108.71% 107.02% 104.73% 102.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.33 2.08 3.27 3.30 3.12 2.20 2.30 0.87%
  QoQ % 12.02% -36.39% -0.91% 5.77% 41.82% -4.35% -
  Horiz. % 101.30% 90.43% 142.17% 143.48% 135.65% 95.65% 100.00%
EPS -0.35 0.01 0.15 0.18 0.21 0.21 0.26 -
  QoQ % -3,600.00% -93.33% -16.67% -14.29% 0.00% -19.23% -
  Horiz. % -134.62% 3.85% 57.69% 69.23% 80.77% 80.77% 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 0.1362 0.1241 0.1439 0.1416 0.1386 0.1355 0.1180 10.04%
  QoQ % 9.75% -13.76% 1.62% 2.16% 2.29% 14.83% -
  Horiz. % 115.42% 105.17% 121.95% 120.00% 117.46% 114.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.4350 0.1300 0.2000 0.1950 0.2400 0.2200 0.2000 -
P/RPS 17.17 5.59 5.46 5.28 6.87 8.93 6.93 83.20%
  QoQ % 207.16% 2.38% 3.41% -23.14% -23.07% 28.86% -
  Horiz. % 247.76% 80.66% 78.79% 76.19% 99.13% 128.86% 100.00%
P/EPS -114.50 877.43 115.70 94.70 99.97 93.67 61.59 -
  QoQ % -113.05% 658.37% 22.18% -5.27% 6.73% 52.09% -
  Horiz. % -185.91% 1,424.63% 187.86% 153.76% 162.32% 152.09% 100.00%
EY -0.87 0.11 0.86 1.06 1.00 1.07 1.62 -
  QoQ % -890.91% -87.21% -18.87% 6.00% -6.54% -33.95% -
  Horiz. % -53.70% 6.79% 53.09% 65.43% 61.73% 66.05% 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 2.94 0.94 1.24 1.23 1.55 1.45 1.35 68.09%
  QoQ % 212.77% -24.19% 0.81% -20.65% 6.90% 7.41% -
  Horiz. % 217.78% 69.63% 91.85% 91.11% 114.81% 107.41% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 27/02/20 - 15/08/19 30/05/19 27/02/19 -
Price 0.4150 0.4700 0.2000 0.2300 0.2000 0.2500 0.2400 -
P/RPS 16.38 20.20 5.46 6.22 5.72 10.15 8.32 57.15%
  QoQ % -18.91% 269.96% -12.22% 8.74% -43.65% 22.00% -
  Horiz. % 196.88% 242.79% 65.62% 74.76% 68.75% 122.00% 100.00%
P/EPS -109.23 3,172.24 115.70 111.70 83.31 106.45 73.91 -
  QoQ % -103.44% 2,641.78% 3.58% 34.08% -21.74% 44.03% -
  Horiz. % -147.79% 4,292.03% 156.54% 151.13% 112.72% 144.03% 100.00%
EY -0.92 0.03 0.86 0.90 1.20 0.94 1.35 -
  QoQ % -3,166.67% -96.51% -4.44% -25.00% 27.66% -30.37% -
  Horiz. % -68.15% 2.22% 63.70% 66.67% 88.89% 69.63% 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 2.81 3.38 1.24 1.45 1.29 1.65 1.62 44.41%
  QoQ % -16.86% 172.58% -14.48% 12.40% -21.82% 1.85% -
  Horiz. % 173.46% 208.64% 76.54% 89.51% 79.63% 101.85% 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