Highlights

[K1] QoQ Quarter Result on 2019-12-31 [#4]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 27-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -16.06%    YoY -     -40.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 23,850 19,047 16,958 26,704 26,941 25,481 17,952 20.79%
  QoQ % 25.22% 12.32% -36.50% -0.88% 5.73% 41.94% -
  Horiz. % 132.85% 106.10% 94.46% 148.75% 150.07% 141.94% 100.00%
PBT 457 -2,449 414 2,128 2,003 2,535 1,790 -59.66%
  QoQ % 118.66% -691.55% -80.55% 6.24% -20.99% 41.62% -
  Horiz. % 25.53% -136.82% 23.13% 118.88% 111.90% 141.62% 100.00%
Tax 66 -290 -12 -9 -204 -270 10 250.65%
  QoQ % 122.76% -2,316.67% -33.33% 95.59% 24.44% -2,800.00% -
  Horiz. % 660.00% -2,900.00% -120.00% -90.00% -2,040.00% -2,700.00% 100.00%
NP 523 -2,739 402 2,119 1,799 2,265 1,800 -56.03%
  QoQ % 119.09% -781.34% -81.03% 17.79% -20.57% 25.83% -
  Horiz. % 29.06% -152.17% 22.33% 117.72% 99.94% 125.83% 100.00%
NP to SH 523 -2,856 108 1,260 1,501 1,750 1,712 -54.54%
  QoQ % 118.31% -2,744.44% -91.43% -16.06% -14.23% 2.22% -
  Horiz. % 30.55% -166.82% 6.31% 73.60% 87.68% 102.22% 100.00%
Tax Rate -14.44 % - % 2.90 % 0.42 % 10.18 % 10.65 % -0.56 % 767.66%
  QoQ % 0.00% 0.00% 590.48% -95.87% -4.41% 2,001.79% -
  Horiz. % 2,578.57% 0.00% -517.86% -75.00% -1,817.86% -1,901.79% 100.00%
Total Cost 23,327 21,786 16,556 24,585 25,142 23,216 16,152 27.68%
  QoQ % 7.07% 31.59% -32.66% -2.22% 8.30% 43.73% -
  Horiz. % 144.42% 134.88% 102.50% 152.21% 155.66% 143.73% 100.00%
Net Worth 116,310 111,106 101,249 117,359 115,536 113,058 110,580 3.42%
  QoQ % 4.68% 9.73% -13.73% 1.58% 2.19% 2.24% -
  Horiz. % 105.18% 100.48% 91.56% 106.13% 104.48% 102.24% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 116,310 111,106 101,249 117,359 115,536 113,058 110,580 3.42%
  QoQ % 4.68% 9.73% -13.73% 1.58% 2.19% 2.24% -
  Horiz. % 105.18% 100.48% 91.56% 106.13% 104.48% 102.24% 100.00%
NOSH 782,708 751,733 728,939 728,939 728,939 728,939 728,939 4.85%
  QoQ % 4.12% 3.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.38% 103.13% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.19 % -14.38 % 2.37 % 7.94 % 6.68 % 8.89 % 10.03 % -63.64%
  QoQ % 115.23% -706.75% -70.15% 18.86% -24.86% -11.37% -
  Horiz. % 21.83% -143.37% 23.63% 79.16% 66.60% 88.63% 100.00%
ROE 0.45 % -2.57 % 0.11 % 1.07 % 1.30 % 1.55 % 1.55 % -56.06%
  QoQ % 117.51% -2,436.36% -89.72% -17.69% -16.13% 0.00% -
  Horiz. % 29.03% -165.81% 7.10% 69.03% 83.87% 100.00% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.05 2.53 2.33 3.66 3.70 3.50 2.46 15.36%
  QoQ % 20.55% 8.58% -36.34% -1.08% 5.71% 42.28% -
  Horiz. % 123.98% 102.85% 94.72% 148.78% 150.41% 142.28% 100.00%
EPS 0.07 -0.38 0.01 0.17 0.21 0.24 0.24 -55.92%
  QoQ % 118.42% -3,900.00% -94.12% -19.05% -12.50% 0.00% -
  Horiz. % 29.17% -158.33% 4.17% 70.83% 87.50% 100.00% 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 0.1486 0.1478 0.1389 0.1610 0.1585 0.1551 0.1517 -1.36%
  QoQ % 0.54% 6.41% -13.73% 1.58% 2.19% 2.24% -
  Horiz. % 97.96% 97.43% 91.56% 106.13% 104.48% 102.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.92 2.33 2.08 3.27 3.30 3.12 2.20 20.71%
  QoQ % 25.32% 12.02% -36.39% -0.91% 5.77% 41.82% -
  Horiz. % 132.73% 105.91% 94.55% 148.64% 150.00% 141.82% 100.00%
EPS 0.06 -0.35 0.01 0.15 0.18 0.21 0.21 -56.52%
  QoQ % 117.14% -3,600.00% -93.33% -16.67% -14.29% 0.00% -
  Horiz. % 28.57% -166.67% 4.76% 71.43% 85.71% 100.00% 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 0.1426 0.1362 0.1241 0.1439 0.1416 0.1386 0.1355 3.45%
  QoQ % 4.70% 9.75% -13.76% 1.62% 2.16% 2.29% -
  Horiz. % 105.24% 100.52% 91.59% 106.20% 104.50% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.3550 0.4350 0.1300 0.2000 0.1950 0.2400 0.2200 -
P/RPS 11.65 17.17 5.59 5.46 5.28 6.87 8.93 19.34%
  QoQ % -32.15% 207.16% 2.38% 3.41% -23.14% -23.07% -
  Horiz. % 130.46% 192.27% 62.60% 61.14% 59.13% 76.93% 100.00%
P/EPS 531.28 -114.50 877.43 115.70 94.70 99.97 93.67 217.04%
  QoQ % 564.00% -113.05% 658.37% 22.18% -5.27% 6.73% -
  Horiz. % 567.18% -122.24% 936.72% 123.52% 101.10% 106.73% 100.00%
EY 0.19 -0.87 0.11 0.86 1.06 1.00 1.07 -68.31%
  QoQ % 121.84% -890.91% -87.21% -18.87% 6.00% -6.54% -
  Horiz. % 17.76% -81.31% 10.28% 80.37% 99.07% 93.46% 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 2.39 2.94 0.94 1.24 1.23 1.55 1.45 39.41%
  QoQ % -18.71% 212.77% -24.19% 0.81% -20.65% 6.90% -
  Horiz. % 164.83% 202.76% 64.83% 85.52% 84.83% 106.90% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 29/06/20 27/02/20 - 15/08/19 30/05/19 -
Price 0.3750 0.4150 0.4700 0.2000 0.2300 0.2000 0.2500 -
P/RPS 12.31 16.38 20.20 5.46 6.22 5.72 10.15 13.69%
  QoQ % -24.85% -18.91% 269.96% -12.22% 8.74% -43.65% -
  Horiz. % 121.28% 161.38% 199.01% 53.79% 61.28% 56.35% 100.00%
P/EPS 561.22 -109.23 3,172.24 115.70 111.70 83.31 106.45 202.00%
  QoQ % 613.80% -103.44% 2,641.78% 3.58% 34.08% -21.74% -
  Horiz. % 527.21% -102.61% 2,980.03% 108.69% 104.93% 78.26% 100.00%
EY 0.18 -0.92 0.03 0.86 0.90 1.20 0.94 -66.68%
  QoQ % 119.57% -3,166.67% -96.51% -4.44% -25.00% 27.66% -
  Horiz. % 19.15% -97.87% 3.19% 91.49% 95.74% 127.66% 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 2.52 2.81 3.38 1.24 1.45 1.29 1.65 32.52%
  QoQ % -10.32% -16.86% 172.58% -14.48% 12.40% -21.82% -
  Horiz. % 152.73% 170.30% 204.85% 75.15% 87.88% 78.18% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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