Highlights

[K1] QoQ Quarter Result on 2015-03-31 [#1]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -84.38%    YoY -     -83.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 33,910 41,605 37,924 32,623 54,208 48,918 37,085 -5.78%
  QoQ % -18.50% 9.71% 16.25% -39.82% 10.81% 31.91% -
  Horiz. % 91.44% 112.19% 102.26% 87.97% 146.17% 131.91% 100.00%
PBT 3,130 4,460 2,479 846 4,015 3,103 2,204 26.26%
  QoQ % -29.82% 79.91% 193.03% -78.93% 29.39% 40.79% -
  Horiz. % 142.01% 202.36% 112.48% 38.38% 182.17% 140.79% 100.00%
Tax 338 -116 39 -326 -685 0 0 -
  QoQ % 391.38% -397.44% 111.96% 52.41% 0.00% 0.00% -
  Horiz. % -49.34% 16.93% -5.69% 47.59% 100.00% - -
NP 3,468 4,344 2,518 520 3,330 3,103 2,204 35.17%
  QoQ % -20.17% 72.52% 384.23% -84.38% 7.32% 40.79% -
  Horiz. % 157.35% 197.10% 114.25% 23.59% 151.09% 140.79% 100.00%
NP to SH 3,468 4,344 2,518 520 3,330 3,103 2,204 35.17%
  QoQ % -20.17% 72.52% 384.23% -84.38% 7.32% 40.79% -
  Horiz. % 157.35% 197.10% 114.25% 23.59% 151.09% 140.79% 100.00%
Tax Rate -10.80 % 2.60 % -1.57 % 38.53 % 17.06 % - % - % -
  QoQ % -515.38% 265.61% -104.07% 125.85% 0.00% 0.00% -
  Horiz. % -63.31% 15.24% -9.20% 225.85% 100.00% - -
Total Cost 30,442 37,261 35,406 32,103 50,878 45,815 34,881 -8.65%
  QoQ % -18.30% 5.24% 10.29% -36.90% 11.05% 31.35% -
  Horiz. % 87.27% 106.82% 101.51% 92.04% 145.86% 131.35% 100.00%
Net Worth 9,987,840 72,848 68,463 6,547,666 5,967,981 5,189,113 48,786 3,340.09%
  QoQ % 13,610.36% 6.41% -98.95% 9.71% 15.01% 10,536.29% -
  Horiz. % 20,472.40% 149.32% 140.33% 13,420.97% 12,232.77% 10,636.29% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,251 - - - 2,730 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.08% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 93.75 % - % - % - % 81.99 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.34% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 9,987,840 72,848 68,463 6,547,666 5,967,981 5,189,113 48,786 3,340.09%
  QoQ % 13,610.36% 6.41% -98.95% 9.71% 15.01% 10,536.29% -
  Horiz. % 20,472.40% 149.32% 140.33% 13,420.97% 12,232.77% 10,636.29% 100.00%
NOSH 433,499 434,400 434,137 433,333 384,534 373,855 373,559 10.40%
  QoQ % -0.21% 0.06% 0.19% 12.69% 2.86% 0.08% -
  Horiz. % 116.05% 116.29% 116.22% 116.00% 102.94% 100.08% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.23 % 10.44 % 6.64 % 1.59 % 6.14 % 6.34 % 5.94 % 43.54%
  QoQ % -2.01% 57.23% 317.61% -74.10% -3.15% 6.73% -
  Horiz. % 172.22% 175.76% 111.78% 26.77% 103.37% 106.73% 100.00%
ROE 0.03 % 5.96 % 3.68 % 0.01 % 0.06 % 0.06 % 4.52 % -96.44%
  QoQ % -99.50% 61.96% 36,700.00% -83.33% 0.00% -98.67% -
  Horiz. % 0.66% 131.86% 81.42% 0.22% 1.33% 1.33% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.82 9.58 8.74 7.53 14.10 13.08 9.93 -14.68%
  QoQ % -18.37% 9.61% 16.07% -46.60% 7.80% 31.72% -
  Horiz. % 78.75% 96.48% 88.02% 75.83% 141.99% 131.72% 100.00%
EPS 0.80 1.00 0.58 0.12 0.87 0.83 0.59 22.44%
  QoQ % -20.00% 72.41% 383.33% -86.21% 4.82% 40.68% -
  Horiz. % 135.59% 169.49% 98.31% 20.34% 147.46% 140.68% 100.00%
DPS 0.75 0.00 0.00 0.00 0.71 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.63% 0.00% 0.00% 0.00% 100.00% - -
NAPS 23.0400 0.1677 0.1577 15.1100 15.5200 13.8800 0.1306 3,016.02%
  QoQ % 13,638.82% 6.34% -98.96% -2.64% 11.82% 10,527.87% -
  Horiz. % 17,641.65% 128.41% 120.75% 11,569.68% 11,883.61% 10,627.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.16 5.10 4.65 4.00 6.64 6.00 4.55 -5.78%
  QoQ % -18.43% 9.68% 16.25% -39.76% 10.67% 31.87% -
  Horiz. % 91.43% 112.09% 102.20% 87.91% 145.93% 131.87% 100.00%
EPS 0.43 0.53 0.31 0.06 0.41 0.38 0.27 36.26%
  QoQ % -18.87% 70.97% 416.67% -85.37% 7.89% 40.74% -
  Horiz. % 159.26% 196.30% 114.81% 22.22% 151.85% 140.74% 100.00%
DPS 0.40 0.00 0.00 0.00 0.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.21% 0.00% 0.00% 0.00% 100.00% - -
NAPS 12.2431 0.0893 0.0839 8.0261 7.3156 6.3608 0.0598 3,340.20%
  QoQ % 13,610.08% 6.44% -98.95% 9.71% 15.01% 10,536.79% -
  Horiz. % 20,473.41% 149.33% 140.30% 13,421.57% 12,233.45% 10,636.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3250 0.2350 0.2700 0.5000 0.4250 0.3700 0.4000 -
P/RPS 4.15 2.45 3.09 6.64 3.01 2.83 4.03 1.97%
  QoQ % 69.39% -20.71% -53.46% 120.60% 6.36% -29.78% -
  Horiz. % 102.98% 60.79% 76.67% 164.76% 74.69% 70.22% 100.00%
P/EPS 40.62 23.50 46.55 416.67 49.08 44.58 67.80 -28.87%
  QoQ % 72.85% -49.52% -88.83% 748.96% 10.09% -34.25% -
  Horiz. % 59.91% 34.66% 68.66% 614.56% 72.39% 65.75% 100.00%
EY 2.46 4.26 2.15 0.24 2.04 2.24 1.48 40.19%
  QoQ % -42.25% 98.14% 795.83% -88.24% -8.93% 51.35% -
  Horiz. % 166.22% 287.84% 145.27% 16.22% 137.84% 151.35% 100.00%
DY 2.31 0.00 0.00 0.00 1.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.32% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.01 1.40 1.71 0.03 0.03 0.03 3.06 -97.77%
  QoQ % -99.29% -18.13% 5,600.00% 0.00% 0.00% -99.02% -
  Horiz. % 0.33% 45.75% 55.88% 0.98% 0.98% 0.98% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 26/08/15 27/05/15 25/02/15 30/10/14 22/08/14 -
Price 0.2800 0.3100 0.1900 0.6250 0.5250 0.3100 0.3750 -
P/RPS 3.58 3.24 2.18 8.30 3.72 2.37 3.78 -3.55%
  QoQ % 10.49% 48.62% -73.73% 123.12% 56.96% -37.30% -
  Horiz. % 94.71% 85.71% 57.67% 219.58% 98.41% 62.70% 100.00%
P/EPS 35.00 31.00 32.76 520.83 60.62 37.35 63.56 -32.74%
  QoQ % 12.90% -5.37% -93.71% 759.17% 62.30% -41.24% -
  Horiz. % 55.07% 48.77% 51.54% 819.43% 95.37% 58.76% 100.00%
EY 2.86 3.23 3.05 0.19 1.65 2.68 1.57 48.99%
  QoQ % -11.46% 5.90% 1,505.26% -88.48% -38.43% 70.70% -
  Horiz. % 182.17% 205.73% 194.27% 12.10% 105.10% 170.70% 100.00%
DY 2.68 0.00 0.00 0.00 1.35 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.52% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.01 1.85 1.20 0.04 0.03 0.02 2.87 -97.68%
  QoQ % -99.46% 54.17% 2,900.00% 33.33% 50.00% -99.30% -
  Horiz. % 0.35% 64.46% 41.81% 1.39% 1.05% 0.70% 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
 
 

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