Highlights

[K1] QoQ Quarter Result on 2018-03-31 [#1]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     100.71%    YoY -     100.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 18,757 20,091 16,147 18,786 18,547 20,261 19,493 -2.53%
  QoQ % -6.64% 24.43% -14.05% 1.29% -8.46% 3.94% -
  Horiz. % 96.22% 103.07% 82.83% 96.37% 95.15% 103.94% 100.00%
PBT 1,599 2,313 1,754 305 -3,079 1,438 1,498 4.43%
  QoQ % -30.87% 31.87% 475.08% 109.91% -314.12% -4.01% -
  Horiz. % 106.74% 154.41% 117.09% 20.36% -205.54% 95.99% 100.00%
Tax 517 -306 -251 -277 123 -330 -458 -
  QoQ % 268.95% -21.91% 9.39% -325.20% 137.27% 27.95% -
  Horiz. % -112.88% 66.81% 54.80% 60.48% -26.86% 72.05% 100.00%
NP 2,116 2,007 1,503 28 -2,956 1,108 1,040 60.36%
  QoQ % 5.43% 33.53% 5,267.86% 100.95% -366.79% 6.54% -
  Horiz. % 203.46% 192.98% 144.52% 2.69% -284.23% 106.54% 100.00%
NP to SH 2,111 2,017 1,496 21 -2,962 1,105 1,034 60.72%
  QoQ % 4.66% 34.83% 7,023.81% 100.71% -368.05% 6.87% -
  Horiz. % 204.16% 195.07% 144.68% 2.03% -286.46% 106.87% 100.00%
Tax Rate -32.33 % 13.23 % 14.31 % 90.82 % - % 22.95 % 30.57 % -
  QoQ % -344.37% -7.55% -84.24% 0.00% 0.00% -24.93% -
  Horiz. % -105.76% 43.28% 46.81% 297.09% 0.00% 75.07% 100.00%
Total Cost 16,641 18,084 14,644 18,758 21,503 19,153 18,453 -6.64%
  QoQ % -7.98% 23.49% -21.93% -12.77% 12.27% 3.79% -
  Horiz. % 90.18% 98.00% 79.36% 101.65% 116.53% 103.79% 100.00%
Net Worth 96,282 90,902 88,410 86,541 87,268 85,295 84,257 9.27%
  QoQ % 5.92% 2.82% 2.16% -0.83% 2.31% 1.23% -
  Horiz. % 114.27% 107.89% 104.93% 102.71% 103.57% 101.23% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 96,282 90,902 88,410 86,541 87,268 85,295 84,257 9.27%
  QoQ % 5.92% 2.82% 2.16% -0.83% 2.31% 1.23% -
  Horiz. % 114.27% 107.89% 104.93% 102.71% 103.57% 101.23% 100.00%
NOSH 650,115 519,144 519,144 519,144 519,144 519,144 519,144 16.13%
  QoQ % 25.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.23% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.28 % 9.99 % 9.31 % 0.15 % -15.94 % 5.47 % 5.34 % 64.41%
  QoQ % 12.91% 7.30% 6,106.67% 100.94% -391.41% 2.43% -
  Horiz. % 211.24% 187.08% 174.34% 2.81% -298.50% 102.43% 100.00%
ROE 2.19 % 2.22 % 1.69 % 0.02 % -3.39 % 1.30 % 1.23 % 46.75%
  QoQ % -1.35% 31.36% 8,350.00% 100.59% -360.77% 5.69% -
  Horiz. % 178.05% 180.49% 137.40% 1.63% -275.61% 105.69% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.89 3.87 3.11 3.62 3.57 3.90 3.75 -15.90%
  QoQ % -25.32% 24.44% -14.09% 1.40% -8.46% 4.00% -
  Horiz. % 77.07% 103.20% 82.93% 96.53% 95.20% 104.00% 100.00%
EPS 0.33 0.39 0.29 0.01 -0.57 0.22 0.20 39.51%
  QoQ % -15.38% 34.48% 2,800.00% 101.75% -359.09% 10.00% -
  Horiz. % 165.00% 195.00% 145.00% 5.00% -285.00% 110.00% 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 0.1481 0.1751 0.1703 0.1667 0.1681 0.1643 0.1623 -5.91%
  QoQ % -15.42% 2.82% 2.16% -0.83% 2.31% 1.23% -
  Horiz. % 91.25% 107.89% 104.93% 102.71% 103.57% 101.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.30 2.46 1.98 2.30 2.27 2.48 2.39 -2.52%
  QoQ % -6.50% 24.24% -13.91% 1.32% -8.47% 3.77% -
  Horiz. % 96.23% 102.93% 82.85% 96.23% 94.98% 103.77% 100.00%
EPS 0.26 0.25 0.18 0.00 -0.36 0.14 0.13 58.54%
  QoQ % 4.00% 38.89% 0.00% 0.00% -357.14% 7.69% -
  Horiz. % 200.00% 192.31% 138.46% 0.00% -276.92% 107.69% 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 0.1180 0.1114 0.1084 0.1061 0.1070 0.1046 0.1033 9.25%
  QoQ % 5.92% 2.77% 2.17% -0.84% 2.29% 1.26% -
  Horiz. % 114.23% 107.84% 104.94% 102.71% 103.58% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2000 0.2200 0.1650 0.1500 0.1900 0.1900 0.2100 -
P/RPS 6.93 5.68 5.30 4.15 5.32 4.87 5.59 15.36%
  QoQ % 22.01% 7.17% 27.71% -21.99% 9.24% -12.88% -
  Horiz. % 123.97% 101.61% 94.81% 74.24% 95.17% 87.12% 100.00%
P/EPS 61.59 56.62 57.26 3,708.17 -33.30 89.26 105.44 -30.05%
  QoQ % 8.78% -1.12% -98.46% 11,235.65% -137.31% -15.35% -
  Horiz. % 58.41% 53.70% 54.31% 3,516.85% -31.58% 84.65% 100.00%
EY 1.62 1.77 1.75 0.03 -3.00 1.12 0.95 42.60%
  QoQ % -8.47% 1.14% 5,733.33% 101.00% -367.86% 17.89% -
  Horiz. % 170.53% 186.32% 184.21% 3.16% -315.79% 117.89% 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 1.35 1.26 0.97 0.90 1.13 1.16 1.29 3.07%
  QoQ % 7.14% 29.90% 7.78% -20.35% -2.59% -10.08% -
  Horiz. % 104.65% 97.67% 75.19% 69.77% 87.60% 89.92% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 05/11/18 16/08/18 28/05/18 26/02/18 17/11/17 14/08/17 -
Price 0.2400 0.3050 0.2150 0.1500 0.1800 0.1850 0.1900 -
P/RPS 8.32 7.88 6.91 4.15 5.04 4.74 5.06 39.18%
  QoQ % 5.58% 14.04% 66.51% -17.66% 6.33% -6.32% -
  Horiz. % 164.43% 155.73% 136.56% 82.02% 99.60% 93.68% 100.00%
P/EPS 73.91 78.50 74.61 3,708.17 -31.55 86.92 95.39 -15.60%
  QoQ % -5.85% 5.21% -97.99% 11,853.31% -136.30% -8.88% -
  Horiz. % 77.48% 82.29% 78.22% 3,887.38% -33.07% 91.12% 100.00%
EY 1.35 1.27 1.34 0.03 -3.17 1.15 1.05 18.19%
  QoQ % 6.30% -5.22% 4,366.67% 100.95% -375.65% 9.52% -
  Horiz. % 128.57% 120.95% 127.62% 2.86% -301.90% 109.52% 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 1.62 1.74 1.26 0.90 1.07 1.13 1.17 24.15%
  QoQ % -6.90% 38.10% 40.00% -15.89% -5.31% -3.42% -
  Horiz. % 138.46% 148.72% 107.69% 76.92% 91.45% 96.58% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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