Highlights

[K1] QoQ Quarter Result on 2015-12-31 [#4]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -20.17%    YoY -     4.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 19,380 18,985 22,261 33,910 41,605 37,924 32,623 -29.27%
  QoQ % 2.08% -14.72% -34.35% -18.50% 9.71% 16.25% -
  Horiz. % 59.41% 58.20% 68.24% 103.95% 127.53% 116.25% 100.00%
PBT -2,262 1,316 -1,193 3,130 4,460 2,479 846 -
  QoQ % -271.88% 210.31% -138.12% -29.82% 79.91% 193.03% -
  Horiz. % -267.38% 155.56% -141.02% 369.98% 527.19% 293.03% 100.00%
Tax -99 56 -166 338 -116 39 -326 -54.72%
  QoQ % -276.79% 133.73% -149.11% 391.38% -397.44% 111.96% -
  Horiz. % 30.37% -17.18% 50.92% -103.68% 35.58% -11.96% 100.00%
NP -2,361 1,372 -1,359 3,468 4,344 2,518 520 -
  QoQ % -272.08% 200.96% -139.19% -20.17% 72.52% 384.23% -
  Horiz. % -454.04% 263.85% -261.35% 666.92% 835.38% 484.23% 100.00%
NP to SH -2,361 1,372 -1,359 3,468 4,344 2,518 520 -
  QoQ % -272.08% 200.96% -139.19% -20.17% 72.52% 384.23% -
  Horiz. % -454.04% 263.85% -261.35% 666.92% 835.38% 484.23% 100.00%
Tax Rate - % -4.26 % - % -10.80 % 2.60 % -1.57 % 38.53 % -
  QoQ % 0.00% 0.00% 0.00% -515.38% 265.61% -104.07% -
  Horiz. % 0.00% -11.06% 0.00% -28.03% 6.75% -4.07% 100.00%
Total Cost 21,741 17,613 23,620 30,442 37,261 35,406 32,103 -22.83%
  QoQ % 23.44% -25.43% -22.41% -18.30% 5.24% 10.29% -
  Horiz. % 67.72% 54.86% 73.58% 94.83% 116.07% 110.29% 100.00%
Net Worth 8,291,831 8,544,248 8,318,017 9,987,840 72,848 68,463 6,547,666 17.00%
  QoQ % -2.95% 2.72% -16.72% 13,610.36% 6.41% -98.95% -
  Horiz. % 126.64% 130.49% 127.04% 152.54% 1.11% 1.05% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 3,251 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 93.75 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 8,291,831 8,544,248 8,318,017 9,987,840 72,848 68,463 6,547,666 17.00%
  QoQ % -2.95% 2.72% -16.72% 13,610.36% 6.41% -98.95% -
  Horiz. % 126.64% 130.49% 127.04% 152.54% 1.11% 1.05% 100.00%
NOSH 472,200 473,103 468,620 433,499 434,400 434,137 433,333 5.88%
  QoQ % -0.19% 0.96% 8.10% -0.21% 0.06% 0.19% -
  Horiz. % 108.97% 109.18% 108.14% 100.04% 100.25% 100.19% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -12.18 % 7.23 % -6.10 % 10.23 % 10.44 % 6.64 % 1.59 % -
  QoQ % -268.46% 218.52% -159.63% -2.01% 57.23% 317.61% -
  Horiz. % -766.04% 454.72% -383.65% 643.40% 656.60% 417.61% 100.00%
ROE -0.03 % 0.02 % -0.02 % 0.03 % 5.96 % 3.68 % 0.01 % -
  QoQ % -250.00% 200.00% -166.67% -99.50% 61.96% 36,700.00% -
  Horiz. % -300.00% 200.00% -200.00% 300.00% 59,600.00% 36,800.00% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.10 4.01 4.75 7.82 9.58 8.74 7.53 -33.25%
  QoQ % 2.24% -15.58% -39.26% -18.37% 9.61% 16.07% -
  Horiz. % 54.45% 53.25% 63.08% 103.85% 127.22% 116.07% 100.00%
EPS -0.50 0.29 -0.29 0.80 1.00 0.58 0.12 -
  QoQ % -272.41% 200.00% -136.25% -20.00% 72.41% 383.33% -
  Horiz. % -416.67% 241.67% -241.67% 666.67% 833.33% 483.33% 100.00%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 17.5600 18.0600 17.7500 23.0400 0.1677 0.1577 15.1100 10.51%
  QoQ % -2.77% 1.75% -22.96% 13,638.82% 6.34% -98.96% -
  Horiz. % 116.21% 119.52% 117.47% 152.48% 1.11% 1.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.38 2.33 2.73 4.16 5.10 4.65 4.00 -29.19%
  QoQ % 2.15% -14.65% -34.37% -18.43% 9.68% 16.25% -
  Horiz. % 59.50% 58.25% 68.25% 104.00% 127.50% 116.25% 100.00%
EPS -0.29 0.17 -0.17 0.43 0.53 0.31 0.06 -
  QoQ % -270.59% 200.00% -139.53% -18.87% 70.97% 416.67% -
  Horiz. % -483.33% 283.33% -283.33% 716.67% 883.33% 516.67% 100.00%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 10.1641 10.4736 10.1962 12.2431 0.0893 0.0839 8.0261 17.00%
  QoQ % -2.96% 2.72% -16.72% 13,610.08% 6.44% -98.95% -
  Horiz. % 126.64% 130.49% 127.04% 152.54% 1.11% 1.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.1850 0.1900 0.2650 0.3250 0.2350 0.2700 0.5000 -
P/RPS 4.51 4.73 5.58 4.15 2.45 3.09 6.64 -22.68%
  QoQ % -4.65% -15.23% 34.46% 69.39% -20.71% -53.46% -
  Horiz. % 67.92% 71.23% 84.04% 62.50% 36.90% 46.54% 100.00%
P/EPS -37.00 65.52 -91.38 40.62 23.50 46.55 416.67 -
  QoQ % -156.47% 171.70% -324.96% 72.85% -49.52% -88.83% -
  Horiz. % -8.88% 15.72% -21.93% 9.75% 5.64% 11.17% 100.00%
EY -2.70 1.53 -1.09 2.46 4.26 2.15 0.24 -
  QoQ % -276.47% 240.37% -144.31% -42.25% 98.14% 795.83% -
  Horiz. % -1,125.00% 637.50% -454.17% 1,025.00% 1,775.00% 895.83% 100.00%
DY 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.01 0.01 0.01 0.01 1.40 1.71 0.03 -51.83%
  QoQ % 0.00% 0.00% 0.00% -99.29% -18.13% 5,600.00% -
  Horiz. % 33.33% 33.33% 33.33% 33.33% 4,666.67% 5,700.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 14/11/16 08/08/16 20/05/16 26/02/16 20/11/15 26/08/15 27/05/15 -
Price 0.1550 0.2050 0.2400 0.2800 0.3100 0.1900 0.6250 -
P/RPS 3.78 5.11 5.05 3.58 3.24 2.18 8.30 -40.72%
  QoQ % -26.03% 1.19% 41.06% 10.49% 48.62% -73.73% -
  Horiz. % 45.54% 61.57% 60.84% 43.13% 39.04% 26.27% 100.00%
P/EPS -31.00 70.69 -82.76 35.00 31.00 32.76 520.83 -
  QoQ % -143.85% 185.42% -336.46% 12.90% -5.37% -93.71% -
  Horiz. % -5.95% 13.57% -15.89% 6.72% 5.95% 6.29% 100.00%
EY -3.23 1.41 -1.21 2.86 3.23 3.05 0.19 -
  QoQ % -329.08% 216.53% -142.31% -11.46% 5.90% 1,505.26% -
  Horiz. % -1,700.00% 742.11% -636.84% 1,505.26% 1,700.00% 1,605.26% 100.00%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.01 0.01 0.01 0.01 1.85 1.20 0.04 -60.21%
  QoQ % 0.00% 0.00% 0.00% -99.46% 54.17% 2,900.00% -
  Horiz. % 25.00% 25.00% 25.00% 25.00% 4,625.00% 3,000.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS