Highlights

[K1] QoQ Quarter Result on 2017-03-31 [#1]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -25.15%    YoY -     -548.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 18,547 20,261 19,493 19,967 21,238 19,380 18,985 -1.54%
  QoQ % -8.46% 3.94% -2.37% -5.98% 9.59% 2.08% -
  Horiz. % 97.69% 106.72% 102.68% 105.17% 111.87% 102.08% 100.00%
PBT -3,079 1,438 1,498 -8,438 -6,912 -2,262 1,316 -
  QoQ % -314.12% -4.01% 117.75% -22.08% -205.57% -271.88% -
  Horiz. % -233.97% 109.27% 113.83% -641.19% -525.23% -171.88% 100.00%
Tax 123 -330 -458 -360 35 -99 56 68.73%
  QoQ % 137.27% 27.95% -27.22% -1,128.57% 135.35% -276.79% -
  Horiz. % 219.64% -589.29% -817.86% -642.86% 62.50% -176.79% 100.00%
NP -2,956 1,108 1,040 -8,798 -6,877 -2,361 1,372 -
  QoQ % -366.79% 6.54% 111.82% -27.93% -191.27% -272.08% -
  Horiz. % -215.45% 80.76% 75.80% -641.25% -501.24% -172.08% 100.00%
NP to SH -2,962 1,105 1,034 -8,814 -7,043 -2,361 1,372 -
  QoQ % -368.05% 6.87% 111.73% -25.15% -198.31% -272.08% -
  Horiz. % -215.89% 80.54% 75.36% -642.42% -513.34% -172.08% 100.00%
Tax Rate - % 22.95 % 30.57 % - % - % - % -4.26 % -
  QoQ % 0.00% -24.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -538.73% -717.61% 0.00% 0.00% 0.00% 100.00%
Total Cost 21,503 19,153 18,453 28,765 28,115 21,741 17,613 14.19%
  QoQ % 12.27% 3.79% -35.85% 2.31% 29.32% 23.44% -
  Horiz. % 122.09% 108.74% 104.77% 163.32% 159.63% 123.44% 100.00%
Net Worth 87,268 85,295 84,257 77,174 75,981 8,291,831 8,544,248 -95.25%
  QoQ % 2.31% 1.23% 9.18% 1.57% -99.08% -2.95% -
  Horiz. % 1.02% 1.00% 0.99% 0.90% 0.89% 97.05% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 87,268 85,295 84,257 77,174 75,981 8,291,831 8,544,248 -95.25%
  QoQ % 2.31% 1.23% 9.18% 1.57% -99.08% -2.95% -
  Horiz. % 1.02% 1.00% 0.99% 0.90% 0.89% 97.05% 100.00%
NOSH 519,144 519,144 519,144 481,437 472,818 472,200 473,103 6.37%
  QoQ % 0.00% 0.00% 7.83% 1.82% 0.13% -0.19% -
  Horiz. % 109.73% 109.73% 109.73% 101.76% 99.94% 99.81% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -15.94 % 5.47 % 5.34 % -44.06 % -32.38 % -12.18 % 7.23 % -
  QoQ % -391.41% 2.43% 112.12% -36.07% -165.85% -268.46% -
  Horiz. % -220.47% 75.66% 73.86% -609.41% -447.86% -168.46% 100.00%
ROE -3.39 % 1.30 % 1.23 % -11.42 % -9.27 % -0.03 % 0.02 % -
  QoQ % -360.77% 5.69% 110.77% -23.19% -30,800.00% -250.00% -
  Horiz. % -16,950.00% 6,500.00% 6,150.00% -57,100.00% -46,350.00% -150.00% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.57 3.90 3.75 4.15 4.49 4.10 4.01 -7.44%
  QoQ % -8.46% 4.00% -9.64% -7.57% 9.51% 2.24% -
  Horiz. % 89.03% 97.26% 93.52% 103.49% 111.97% 102.24% 100.00%
EPS -0.57 0.22 0.20 -1.83 -1.45 -0.50 0.29 -
  QoQ % -359.09% 10.00% 110.93% -26.21% -190.00% -272.41% -
  Horiz. % -196.55% 75.86% 68.97% -631.03% -500.00% -172.41% 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 0.1681 0.1643 0.1623 0.1603 0.1607 17.5600 18.0600 -95.54%
  QoQ % 2.31% 1.23% 1.25% -0.25% -99.08% -2.77% -
  Horiz. % 0.93% 0.91% 0.90% 0.89% 0.89% 97.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.27 2.48 2.39 2.45 2.60 2.38 2.33 -1.72%
  QoQ % -8.47% 3.77% -2.45% -5.77% 9.24% 2.15% -
  Horiz. % 97.42% 106.44% 102.58% 105.15% 111.59% 102.15% 100.00%
EPS -0.36 0.14 0.13 -1.08 -0.86 -0.29 0.17 -
  QoQ % -357.14% 7.69% 112.04% -25.58% -196.55% -270.59% -
  Horiz. % -211.76% 82.35% 76.47% -635.29% -505.88% -170.59% 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 0.1070 0.1046 0.1033 0.0946 0.0931 10.1641 10.4736 -95.25%
  QoQ % 2.29% 1.26% 9.20% 1.61% -99.08% -2.96% -
  Horiz. % 1.02% 1.00% 0.99% 0.90% 0.89% 97.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1900 0.1900 0.2100 0.2100 0.1550 0.1850 0.1900 -
P/RPS 5.32 4.87 5.59 5.06 3.45 4.51 4.73 8.13%
  QoQ % 9.24% -12.88% 10.47% 46.67% -23.50% -4.65% -
  Horiz. % 112.47% 102.96% 118.18% 106.98% 72.94% 95.35% 100.00%
P/EPS -33.30 89.26 105.44 -11.47 -10.41 -37.00 65.52 -
  QoQ % -137.31% -15.35% 1,019.27% -10.18% 71.86% -156.47% -
  Horiz. % -50.82% 136.23% 160.93% -17.51% -15.89% -56.47% 100.00%
EY -3.00 1.12 0.95 -8.72 -9.61 -2.70 1.53 -
  QoQ % -367.86% 17.89% 110.89% 9.26% -255.93% -276.47% -
  Horiz. % -196.08% 73.20% 62.09% -569.93% -628.10% -176.47% 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 1.13 1.16 1.29 1.31 0.96 0.01 0.01 2,217.28%
  QoQ % -2.59% -10.08% -1.53% 36.46% 9,500.00% 0.00% -
  Horiz. % 11,300.00% 11,600.00% 12,900.00% 13,100.00% 9,600.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 17/11/17 14/08/17 26/05/17 21/02/17 14/11/16 08/08/16 -
Price 0.1800 0.1850 0.1900 0.2250 0.1800 0.1550 0.2050 -
P/RPS 5.04 4.74 5.06 5.43 4.01 3.78 5.11 -0.91%
  QoQ % 6.33% -6.32% -6.81% 35.41% 6.08% -26.03% -
  Horiz. % 98.63% 92.76% 99.02% 106.26% 78.47% 73.97% 100.00%
P/EPS -31.55 86.92 95.39 -12.29 -12.08 -31.00 70.69 -
  QoQ % -136.30% -8.88% 876.16% -1.74% 61.03% -143.85% -
  Horiz. % -44.63% 122.96% 134.94% -17.39% -17.09% -43.85% 100.00%
EY -3.17 1.15 1.05 -8.14 -8.28 -3.23 1.41 -
  QoQ % -375.65% 9.52% 112.90% 1.69% -156.35% -329.08% -
  Horiz. % -224.82% 81.56% 74.47% -577.30% -587.23% -229.08% 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 1.07 1.13 1.17 1.40 1.12 0.01 0.01 2,134.73%
  QoQ % -5.31% -3.42% -16.43% 25.00% 11,100.00% 0.00% -
  Horiz. % 10,700.00% 11,300.00% 11,700.00% 14,000.00% 11,200.00% 100.00% 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
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

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