Highlights

[K1] QoQ Quarter Result on 2012-12-31 [#4]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -952.72%    YoY -     76.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 47,663 35,728 36,086 39,143 47,628 38,169 35,904 20.77%
  QoQ % 33.41% -0.99% -7.81% -17.82% 24.78% 6.31% -
  Horiz. % 132.75% 99.51% 100.51% 109.02% 132.65% 106.31% 100.00%
PBT 1,331 3,393 -5,597 -4,362 514 -8,190 628 64.92%
  QoQ % -60.77% 160.62% -28.31% -948.64% 106.28% -1,404.14% -
  Horiz. % 211.94% 540.29% -891.24% -694.59% 81.85% -1,304.14% 100.00%
Tax 0 0 0 -21 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP 1,331 3,393 -5,597 -4,383 514 -8,190 628 64.92%
  QoQ % -60.77% 160.62% -27.70% -952.72% 106.28% -1,404.14% -
  Horiz. % 211.94% 540.29% -891.24% -697.93% 81.85% -1,304.14% 100.00%
NP to SH 1,331 3,393 -5,597 -4,383 514 -8,190 628 64.92%
  QoQ % -60.77% 160.62% -27.70% -952.72% 106.28% -1,404.14% -
  Horiz. % 211.94% 540.29% -891.24% -697.93% 81.85% -1,304.14% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 46,332 32,335 41,683 43,526 47,114 46,359 35,276 19.91%
  QoQ % 43.29% -22.43% -4.23% -7.62% 1.63% 31.42% -
  Horiz. % 131.34% 91.66% 118.16% 123.39% 133.56% 131.42% 100.00%
Net Worth 42,249 40,082 3,696,273 4,241,196 4,273,542 4,193,280 45,390 -4.66%
  QoQ % 5.41% -98.92% -12.85% -0.76% 1.91% 9,138.25% -
  Horiz. % 93.08% 88.31% 8,143.29% 9,343.81% 9,415.07% 9,238.25% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 42,249 40,082 3,696,273 4,241,196 4,273,542 4,193,280 45,390 -4.66%
  QoQ % 5.41% -98.92% -12.85% -0.76% 1.91% 9,138.25% -
  Horiz. % 93.08% 88.31% 8,143.29% 9,343.81% 9,415.07% 9,238.25% 100.00%
NOSH 380,285 372,857 375,637 374,333 367,142 364,000 348,888 5.91%
  QoQ % 1.99% -0.74% 0.35% 1.96% 0.86% 4.33% -
  Horiz. % 109.00% 106.87% 107.67% 107.29% 105.23% 104.33% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.79 % 9.50 % -15.51 % -11.20 % 1.08 % -21.46 % 1.75 % 36.43%
  QoQ % -70.63% 161.25% -38.48% -1,137.04% 105.03% -1,326.29% -
  Horiz. % 159.43% 542.86% -886.29% -640.00% 61.71% -1,226.29% 100.00%
ROE 3.15 % 8.47 % -0.15 % -0.10 % 0.01 % -0.20 % 1.38 % 73.28%
  QoQ % -62.81% 5,746.67% -50.00% -1,100.00% 105.00% -114.49% -
  Horiz. % 228.26% 613.77% -10.87% -7.25% 0.72% -14.49% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.53 9.58 9.61 10.46 12.97 10.49 10.29 14.02%
  QoQ % 30.79% -0.31% -8.13% -19.35% 23.64% 1.94% -
  Horiz. % 121.77% 93.10% 93.39% 101.65% 126.04% 101.94% 100.00%
EPS 0.35 0.91 -1.49 -1.17 0.14 -2.25 0.18 55.72%
  QoQ % -61.54% 161.07% -27.35% -935.71% 106.22% -1,350.00% -
  Horiz. % 194.44% 505.56% -827.78% -650.00% 77.78% -1,250.00% 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 0.1111 0.1075 9.8400 11.3300 11.6400 11.5200 0.1301 -9.98%
  QoQ % 3.35% -98.91% -13.15% -2.66% 1.04% 8,754.73% -
  Horiz. % 85.40% 82.63% 7,563.41% 8,708.69% 8,946.96% 8,854.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.84 4.38 4.42 4.80 5.84 4.68 4.40 20.75%
  QoQ % 33.33% -0.90% -7.92% -17.81% 24.79% 6.36% -
  Horiz. % 132.73% 99.55% 100.45% 109.09% 132.73% 106.36% 100.00%
EPS 0.16 0.42 -0.69 -0.54 0.06 -1.00 0.08 58.67%
  QoQ % -61.90% 160.87% -27.78% -1,000.00% 106.00% -1,350.00% -
  Horiz. % 200.00% 525.00% -862.50% -675.00% 75.00% -1,250.00% 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 0.0518 0.0491 4.5309 5.1989 5.2385 5.1401 0.0556 -4.61%
  QoQ % 5.50% -98.92% -12.85% -0.76% 1.91% 9,144.78% -
  Horiz. % 93.17% 88.31% 8,149.10% 9,350.54% 9,421.76% 9,244.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1600 0.1300 0.1250 0.1900 0.1900 0.2300 0.2500 -
P/RPS 1.28 1.36 1.30 1.82 1.46 2.19 2.43 -34.75%
  QoQ % -5.88% 4.62% -28.57% 24.66% -33.33% -9.88% -
  Horiz. % 52.67% 55.97% 53.50% 74.90% 60.08% 90.12% 100.00%
P/EPS 45.71 14.29 -8.39 -16.23 135.71 -10.22 138.89 -52.30%
  QoQ % 219.87% 270.32% 48.31% -111.96% 1,427.89% -107.36% -
  Horiz. % 32.91% 10.29% -6.04% -11.69% 97.71% -7.36% 100.00%
EY 2.19 7.00 -11.92 -6.16 0.74 -9.78 0.72 109.79%
  QoQ % -68.71% 158.72% -93.51% -932.43% 107.57% -1,458.33% -
  Horiz. % 304.17% 972.22% -1,655.56% -855.56% 102.78% -1,358.33% 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 1.44 1.21 0.01 0.02 0.02 0.02 1.92 -17.44%
  QoQ % 19.01% 12,000.00% -50.00% 0.00% 0.00% -98.96% -
  Horiz. % 75.00% 63.02% 0.52% 1.04% 1.04% 1.04% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 05/08/13 29/05/13 26/02/13 07/11/12 28/08/12 18/05/12 -
Price 0.3850 0.1600 0.1600 0.1400 0.2200 0.2000 0.2500 -
P/RPS 3.07 1.67 1.67 1.34 1.70 1.91 2.43 16.85%
  QoQ % 83.83% 0.00% 24.63% -21.18% -10.99% -21.40% -
  Horiz. % 126.34% 68.72% 68.72% 55.14% 69.96% 78.60% 100.00%
P/EPS 110.00 17.58 -10.74 -11.96 157.14 -8.89 138.89 -14.39%
  QoQ % 525.71% 263.69% 10.20% -107.61% 1,867.60% -106.40% -
  Horiz. % 79.20% 12.66% -7.73% -8.61% 113.14% -6.40% 100.00%
EY 0.91 5.69 -9.31 -8.36 0.64 -11.25 0.72 16.88%
  QoQ % -84.01% 161.12% -11.36% -1,406.25% 105.69% -1,662.50% -
  Horiz. % 126.39% 790.28% -1,293.06% -1,161.11% 88.89% -1,562.50% 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 3.47 1.49 0.02 0.01 0.02 0.02 1.92 48.32%
  QoQ % 132.89% 7,350.00% 100.00% -50.00% 0.00% -98.96% -
  Horiz. % 180.73% 77.60% 1.04% 0.52% 1.04% 1.04% 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
 
 

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