Highlights

[K1] QoQ Quarter Result on 2018-12-31 [#4]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     4.66%    YoY -     171.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 26,941 25,481 17,952 18,757 20,091 16,147 18,786 27.14%
  QoQ % 5.73% 41.94% -4.29% -6.64% 24.43% -14.05% -
  Horiz. % 143.41% 135.64% 95.56% 99.85% 106.95% 85.95% 100.00%
PBT 2,003 2,535 1,790 1,599 2,313 1,754 305 250.29%
  QoQ % -20.99% 41.62% 11.94% -30.87% 31.87% 475.08% -
  Horiz. % 656.72% 831.15% 586.89% 524.26% 758.36% 575.08% 100.00%
Tax -204 -270 10 517 -306 -251 -277 -18.43%
  QoQ % 24.44% -2,800.00% -98.07% 268.95% -21.91% 9.39% -
  Horiz. % 73.65% 97.47% -3.61% -186.64% 110.47% 90.61% 100.00%
NP 1,799 2,265 1,800 2,116 2,007 1,503 28 1,500.11%
  QoQ % -20.57% 25.83% -14.93% 5.43% 33.53% 5,267.86% -
  Horiz. % 6,425.00% 8,089.29% 6,428.57% 7,557.14% 7,167.86% 5,367.86% 100.00%
NP to SH 1,501 1,750 1,712 2,111 2,017 1,496 21 1,617.83%
  QoQ % -14.23% 2.22% -18.90% 4.66% 34.83% 7,023.81% -
  Horiz. % 7,147.62% 8,333.33% 8,152.38% 10,052.38% 9,604.76% 7,123.81% 100.00%
Tax Rate 10.18 % 10.65 % -0.56 % -32.33 % 13.23 % 14.31 % 90.82 % -76.72%
  QoQ % -4.41% 2,001.79% 98.27% -344.37% -7.55% -84.24% -
  Horiz. % 11.21% 11.73% -0.62% -35.60% 14.57% 15.76% 100.00%
Total Cost 25,142 23,216 16,152 16,641 18,084 14,644 18,758 21.54%
  QoQ % 8.30% 43.73% -2.94% -7.98% 23.49% -21.93% -
  Horiz. % 134.03% 123.77% 86.11% 88.71% 96.41% 78.07% 100.00%
Net Worth 115,536 113,058 110,580 96,282 90,902 88,410 86,541 21.22%
  QoQ % 2.19% 2.24% 14.85% 5.92% 2.82% 2.16% -
  Horiz. % 133.50% 130.64% 127.78% 111.26% 105.04% 102.16% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 115,536 113,058 110,580 96,282 90,902 88,410 86,541 21.22%
  QoQ % 2.19% 2.24% 14.85% 5.92% 2.82% 2.16% -
  Horiz. % 133.50% 130.64% 127.78% 111.26% 105.04% 102.16% 100.00%
NOSH 728,939 728,939 728,939 650,115 519,144 519,144 519,144 25.37%
  QoQ % 0.00% 0.00% 12.12% 25.23% 0.00% 0.00% -
  Horiz. % 140.41% 140.41% 140.41% 125.23% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.68 % 8.89 % 10.03 % 11.28 % 9.99 % 9.31 % 0.15 % 1,153.49%
  QoQ % -24.86% -11.37% -11.08% 12.91% 7.30% 6,106.67% -
  Horiz. % 4,453.33% 5,926.67% 6,686.67% 7,520.00% 6,660.00% 6,206.67% 100.00%
ROE 1.30 % 1.55 % 1.55 % 2.19 % 2.22 % 1.69 % 0.02 % 1,512.52%
  QoQ % -16.13% 0.00% -29.22% -1.35% 31.36% 8,350.00% -
  Horiz. % 6,500.00% 7,750.00% 7,750.00% 10,950.00% 11,100.00% 8,450.00% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.70 3.50 2.46 2.89 3.87 3.11 3.62 1.47%
  QoQ % 5.71% 42.28% -14.88% -25.32% 24.44% -14.09% -
  Horiz. % 102.21% 96.69% 67.96% 79.83% 106.91% 85.91% 100.00%
EPS 0.21 0.24 0.24 0.33 0.39 0.29 0.01 659.76%
  QoQ % -12.50% 0.00% -27.27% -15.38% 34.48% 2,800.00% -
  Horiz. % 2,100.00% 2,400.00% 2,400.00% 3,300.00% 3,900.00% 2,900.00% 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 0.1585 0.1551 0.1517 0.1481 0.1751 0.1703 0.1667 -3.30%
  QoQ % 2.19% 2.24% 2.43% -15.42% 2.82% 2.16% -
  Horiz. % 95.08% 93.04% 91.00% 88.84% 105.04% 102.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.30 3.12 2.20 2.30 2.46 1.98 2.30 27.18%
  QoQ % 5.77% 41.82% -4.35% -6.50% 24.24% -13.91% -
  Horiz. % 143.48% 135.65% 95.65% 100.00% 106.96% 86.09% 100.00%
EPS 0.18 0.21 0.21 0.26 0.25 0.18 0.00 -
  QoQ % -14.29% 0.00% -19.23% 4.00% 38.89% 0.00% -
  Horiz. % 100.00% 116.67% 116.67% 144.44% 138.89% 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 0.1416 0.1386 0.1355 0.1180 0.1114 0.1084 0.1061 21.20%
  QoQ % 2.16% 2.29% 14.83% 5.92% 2.77% 2.17% -
  Horiz. % 133.46% 130.63% 127.71% 111.22% 105.00% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1950 0.2400 0.2200 0.2000 0.2200 0.1650 0.1500 -
P/RPS 5.28 6.87 8.93 6.93 5.68 5.30 4.15 17.40%
  QoQ % -23.14% -23.07% 28.86% 22.01% 7.17% 27.71% -
  Horiz. % 127.23% 165.54% 215.18% 166.99% 136.87% 127.71% 100.00%
P/EPS 94.70 99.97 93.67 61.59 56.62 57.26 3,708.17 -91.31%
  QoQ % -5.27% 6.73% 52.09% 8.78% -1.12% -98.46% -
  Horiz. % 2.55% 2.70% 2.53% 1.66% 1.53% 1.54% 100.00%
EY 1.06 1.00 1.07 1.62 1.77 1.75 0.03 974.44%
  QoQ % 6.00% -6.54% -33.95% -8.47% 1.14% 5,733.33% -
  Horiz. % 3,533.33% 3,333.33% 3,566.67% 5,400.00% 5,900.00% 5,833.33% 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 1.23 1.55 1.45 1.35 1.26 0.97 0.90 23.13%
  QoQ % -20.65% 6.90% 7.41% 7.14% 29.90% 7.78% -
  Horiz. % 136.67% 172.22% 161.11% 150.00% 140.00% 107.78% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date - 15/08/19 30/05/19 27/02/19 05/11/18 16/08/18 28/05/18 -
Price 0.2300 0.2000 0.2500 0.2400 0.3050 0.2150 0.1500 -
P/RPS 6.22 5.72 10.15 8.32 7.88 6.91 4.15 30.93%
  QoQ % 8.74% -43.65% 22.00% 5.58% 14.04% 66.51% -
  Horiz. % 149.88% 137.83% 244.58% 200.48% 189.88% 166.51% 100.00%
P/EPS 111.70 83.31 106.45 73.91 78.50 74.61 3,708.17 -90.30%
  QoQ % 34.08% -21.74% 44.03% -5.85% 5.21% -97.99% -
  Horiz. % 3.01% 2.25% 2.87% 1.99% 2.12% 2.01% 100.00%
EY 0.90 1.20 0.94 1.35 1.27 1.34 0.03 863.49%
  QoQ % -25.00% 27.66% -30.37% 6.30% -5.22% 4,366.67% -
  Horiz. % 3,000.00% 4,000.00% 3,133.33% 4,500.00% 4,233.33% 4,466.67% 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 1.45 1.29 1.65 1.62 1.74 1.26 0.90 37.39%
  QoQ % 12.40% -21.82% 1.85% -6.90% 38.10% 40.00% -
  Horiz. % 161.11% 143.33% 183.33% 180.00% 193.33% 140.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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