Highlights

[K1] QoQ Quarter Result on 2020-09-30 [#3]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 26-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     118.31%    YoY -     -65.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 31,031 31,348 23,850 19,047 16,958 26,704 26,941 9.87%
  QoQ % -1.01% 31.44% 25.22% 12.32% -36.50% -0.88% -
  Horiz. % 115.18% 116.36% 88.53% 70.70% 62.94% 99.12% 100.00%
PBT 1,254 -5,355 457 -2,449 414 2,128 2,003 -26.80%
  QoQ % 123.42% -1,271.77% 118.66% -691.55% -80.55% 6.24% -
  Horiz. % 62.61% -267.35% 22.82% -122.27% 20.67% 106.24% 100.00%
Tax -101 -1,233 66 -290 -12 -9 -204 -37.39%
  QoQ % 91.81% -1,968.18% 122.76% -2,316.67% -33.33% 95.59% -
  Horiz. % 49.51% 604.41% -32.35% 142.16% 5.88% 4.41% 100.00%
NP 1,153 -6,588 523 -2,739 402 2,119 1,799 -25.64%
  QoQ % 117.50% -1,359.66% 119.09% -781.34% -81.03% 17.79% -
  Horiz. % 64.09% -366.20% 29.07% -152.25% 22.35% 117.79% 100.00%
NP to SH 1,153 -6,588 523 -2,856 108 1,260 1,501 -16.11%
  QoQ % 117.50% -1,359.66% 118.31% -2,744.44% -91.43% -16.06% -
  Horiz. % 76.82% -438.91% 34.84% -190.27% 7.20% 83.94% 100.00%
Tax Rate 8.05 % - % -14.44 % - % 2.90 % 0.42 % 10.18 % -14.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 590.48% -95.87% -
  Horiz. % 79.08% 0.00% -141.85% 0.00% 28.49% 4.13% 100.00%
Total Cost 29,878 37,936 23,327 21,786 16,556 24,585 25,142 12.18%
  QoQ % -21.24% 62.63% 7.07% 31.59% -32.66% -2.22% -
  Horiz. % 118.84% 150.89% 92.78% 86.65% 65.85% 97.78% 100.00%
Net Worth 116,168 110,020 116,310 111,106 101,249 117,359 115,536 0.36%
  QoQ % 5.59% -5.41% 4.68% 9.73% -13.73% 1.58% -
  Horiz. % 100.55% 95.23% 100.67% 96.17% 87.63% 101.58% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 116,168 110,020 116,310 111,106 101,249 117,359 115,536 0.36%
  QoQ % 5.59% -5.41% 4.68% 9.73% -13.73% 1.58% -
  Horiz. % 100.55% 95.23% 100.67% 96.17% 87.63% 101.58% 100.00%
NOSH 815,792 783,067 782,708 751,733 728,939 728,939 728,939 7.79%
  QoQ % 4.18% 0.05% 4.12% 3.13% 0.00% 0.00% -
  Horiz. % 111.92% 107.43% 107.38% 103.13% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.72 % -21.02 % 2.19 % -14.38 % 2.37 % 7.94 % 6.68 % -32.29%
  QoQ % 117.70% -1,059.82% 115.23% -706.75% -70.15% 18.86% -
  Horiz. % 55.69% -314.67% 32.78% -215.27% 35.48% 118.86% 100.00%
ROE 0.99 % -5.99 % 0.45 % -2.57 % 0.11 % 1.07 % 1.30 % -16.59%
  QoQ % 116.53% -1,431.11% 117.51% -2,436.36% -89.72% -17.69% -
  Horiz. % 76.15% -460.77% 34.62% -197.69% 8.46% 82.31% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 3.80 4.00 3.05 2.53 2.33 3.66 3.70 1.79%
  QoQ % -5.00% 31.15% 20.55% 8.58% -36.34% -1.08% -
  Horiz. % 102.70% 108.11% 82.43% 68.38% 62.97% 98.92% 100.00%
EPS 0.14 -0.84 0.07 -0.38 0.01 0.17 0.21 -23.67%
  QoQ % 116.67% -1,300.00% 118.42% -3,900.00% -94.12% -19.05% -
  Horiz. % 66.67% -400.00% 33.33% -180.95% 4.76% 80.95% 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 0.1424 0.1405 0.1486 0.1478 0.1389 0.1610 0.1585 -6.89%
  QoQ % 1.35% -5.45% 0.54% 6.41% -13.73% 1.58% -
  Horiz. % 89.84% 88.64% 93.75% 93.25% 87.63% 101.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 3.80 3.84 2.92 2.33 2.08 3.27 3.30 9.85%
  QoQ % -1.04% 31.51% 25.32% 12.02% -36.39% -0.91% -
  Horiz. % 115.15% 116.36% 88.48% 70.61% 63.03% 99.09% 100.00%
EPS 0.14 -0.81 0.06 -0.35 0.01 0.15 0.18 -15.41%
  QoQ % 117.28% -1,450.00% 117.14% -3,600.00% -93.33% -16.67% -
  Horiz. % 77.78% -450.00% 33.33% -194.44% 5.56% 83.33% 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 0.1424 0.1349 0.1426 0.1362 0.1241 0.1439 0.1416 0.38%
  QoQ % 5.56% -5.40% 4.70% 9.75% -13.76% 1.62% -
  Horiz. % 100.56% 95.27% 100.71% 96.19% 87.64% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.2650 0.3600 0.3550 0.4350 0.1300 0.2000 0.1950 -
P/RPS 6.97 8.99 11.65 17.17 5.59 5.46 5.28 20.32%
  QoQ % -22.47% -22.83% -32.15% 207.16% 2.38% 3.41% -
  Horiz. % 132.01% 170.27% 220.64% 325.19% 105.87% 103.41% 100.00%
P/EPS 187.50 -42.79 531.28 -114.50 877.43 115.70 94.70 57.61%
  QoQ % 538.19% -108.05% 564.00% -113.05% 658.37% 22.18% -
  Horiz. % 197.99% -45.18% 561.01% -120.91% 926.54% 122.18% 100.00%
EY 0.53 -2.34 0.19 -0.87 0.11 0.86 1.06 -36.98%
  QoQ % 122.65% -1,331.58% 121.84% -890.91% -87.21% -18.87% -
  Horiz. % 50.00% -220.75% 17.92% -82.08% 10.38% 81.13% 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 1.86 2.56 2.39 2.94 0.94 1.24 1.23 31.71%
  QoQ % -27.34% 7.11% -18.71% 212.77% -24.19% 0.81% -
  Horiz. % 151.22% 208.13% 194.31% 239.02% 76.42% 100.81% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 03/05/21 - 26/11/20 27/08/20 29/06/20 27/02/20 - -
Price 0.2900 0.3350 0.3750 0.4150 0.4700 0.2000 0.2300 -
P/RPS 7.62 8.37 12.31 16.38 20.20 5.46 6.22 14.48%
  QoQ % -8.96% -32.01% -24.85% -18.91% 269.96% -12.22% -
  Horiz. % 122.51% 134.57% 197.91% 263.34% 324.76% 87.78% 100.00%
P/EPS 205.19 -39.82 561.22 -109.23 3,172.24 115.70 111.70 49.94%
  QoQ % 615.29% -107.10% 613.80% -103.44% 2,641.78% 3.58% -
  Horiz. % 183.70% -35.65% 502.44% -97.79% 2,839.96% 103.58% 100.00%
EY 0.49 -2.51 0.18 -0.92 0.03 0.86 0.90 -33.30%
  QoQ % 119.52% -1,494.44% 119.57% -3,166.67% -96.51% -4.44% -
  Horiz. % 54.44% -278.89% 20.00% -102.22% 3.33% 95.56% 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 2.04 2.38 2.52 2.81 3.38 1.24 1.45 25.53%
  QoQ % -14.29% -5.56% -10.32% -16.86% 172.58% -14.48% -
  Horiz. % 140.69% 164.14% 173.79% 193.79% 233.10% 85.52% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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