Highlights

[K1] QoQ Quarter Result on 2020-03-31 [#1]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 29-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -91.43%    YoY -     -93.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 31,348 23,850 19,047 16,958 26,704 26,941 25,481 14.74%
  QoQ % 31.44% 25.22% 12.32% -36.50% -0.88% 5.73% -
  Horiz. % 123.03% 93.60% 74.75% 66.55% 104.80% 105.73% 100.00%
PBT -5,355 457 -2,449 414 2,128 2,003 2,535 -
  QoQ % -1,271.77% 118.66% -691.55% -80.55% 6.24% -20.99% -
  Horiz. % -211.24% 18.03% -96.61% 16.33% 83.94% 79.01% 100.00%
Tax -1,233 66 -290 -12 -9 -204 -270 173.99%
  QoQ % -1,968.18% 122.76% -2,316.67% -33.33% 95.59% 24.44% -
  Horiz. % 456.67% -24.44% 107.41% 4.44% 3.33% 75.56% 100.00%
NP -6,588 523 -2,739 402 2,119 1,799 2,265 -
  QoQ % -1,359.66% 119.09% -781.34% -81.03% 17.79% -20.57% -
  Horiz. % -290.86% 23.09% -120.93% 17.75% 93.55% 79.43% 100.00%
NP to SH -6,588 523 -2,856 108 1,260 1,501 1,750 -
  QoQ % -1,359.66% 118.31% -2,744.44% -91.43% -16.06% -14.23% -
  Horiz. % -376.46% 29.89% -163.20% 6.17% 72.00% 85.77% 100.00%
Tax Rate - % -14.44 % - % 2.90 % 0.42 % 10.18 % 10.65 % -
  QoQ % 0.00% 0.00% 0.00% 590.48% -95.87% -4.41% -
  Horiz. % 0.00% -135.59% 0.00% 27.23% 3.94% 95.59% 100.00%
Total Cost 37,936 23,327 21,786 16,556 24,585 25,142 23,216 38.53%
  QoQ % 62.63% 7.07% 31.59% -32.66% -2.22% 8.30% -
  Horiz. % 163.40% 100.48% 93.84% 71.31% 105.90% 108.30% 100.00%
Net Worth 110,020 116,310 111,106 101,249 117,359 115,536 113,058 -1.79%
  QoQ % -5.41% 4.68% 9.73% -13.73% 1.58% 2.19% -
  Horiz. % 97.31% 102.88% 98.27% 89.56% 103.80% 102.19% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 110,020 116,310 111,106 101,249 117,359 115,536 113,058 -1.79%
  QoQ % -5.41% 4.68% 9.73% -13.73% 1.58% 2.19% -
  Horiz. % 97.31% 102.88% 98.27% 89.56% 103.80% 102.19% 100.00%
NOSH 783,067 782,708 751,733 728,939 728,939 728,939 728,939 4.87%
  QoQ % 0.05% 4.12% 3.13% 0.00% 0.00% 0.00% -
  Horiz. % 107.43% 107.38% 103.13% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -21.02 % 2.19 % -14.38 % 2.37 % 7.94 % 6.68 % 8.89 % -
  QoQ % -1,059.82% 115.23% -706.75% -70.15% 18.86% -24.86% -
  Horiz. % -236.45% 24.63% -161.75% 26.66% 89.31% 75.14% 100.00%
ROE -5.99 % 0.45 % -2.57 % 0.11 % 1.07 % 1.30 % 1.55 % -
  QoQ % -1,431.11% 117.51% -2,436.36% -89.72% -17.69% -16.13% -
  Horiz. % -386.45% 29.03% -165.81% 7.10% 69.03% 83.87% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.00 3.05 2.53 2.33 3.66 3.70 3.50 9.27%
  QoQ % 31.15% 20.55% 8.58% -36.34% -1.08% 5.71% -
  Horiz. % 114.29% 87.14% 72.29% 66.57% 104.57% 105.71% 100.00%
EPS -0.84 0.07 -0.38 0.01 0.17 0.21 0.24 -
  QoQ % -1,300.00% 118.42% -3,900.00% -94.12% -19.05% -12.50% -
  Horiz. % -350.00% 29.17% -158.33% 4.17% 70.83% 87.50% 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 0.1405 0.1486 0.1478 0.1389 0.1610 0.1585 0.1551 -6.35%
  QoQ % -5.45% 0.54% 6.41% -13.73% 1.58% 2.19% -
  Horiz. % 90.59% 95.81% 95.29% 89.56% 103.80% 102.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.84 2.92 2.33 2.08 3.27 3.30 3.12 14.77%
  QoQ % 31.51% 25.32% 12.02% -36.39% -0.91% 5.77% -
  Horiz. % 123.08% 93.59% 74.68% 66.67% 104.81% 105.77% 100.00%
EPS -0.81 0.06 -0.35 0.01 0.15 0.18 0.21 -
  QoQ % -1,450.00% 117.14% -3,600.00% -93.33% -16.67% -14.29% -
  Horiz. % -385.71% 28.57% -166.67% 4.76% 71.43% 85.71% 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 0.1349 0.1426 0.1362 0.1241 0.1439 0.1416 0.1386 -1.78%
  QoQ % -5.40% 4.70% 9.75% -13.76% 1.62% 2.16% -
  Horiz. % 97.33% 102.89% 98.27% 89.54% 103.82% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.3600 0.3550 0.4350 0.1300 0.2000 0.1950 0.2400 -
P/RPS 8.99 11.65 17.17 5.59 5.46 5.28 6.87 19.54%
  QoQ % -22.83% -32.15% 207.16% 2.38% 3.41% -23.14% -
  Horiz. % 130.86% 169.58% 249.93% 81.37% 79.48% 76.86% 100.00%
P/EPS -42.79 531.28 -114.50 877.43 115.70 94.70 99.97 -
  QoQ % -108.05% 564.00% -113.05% 658.37% 22.18% -5.27% -
  Horiz. % -42.80% 531.44% -114.53% 877.69% 115.73% 94.73% 100.00%
EY -2.34 0.19 -0.87 0.11 0.86 1.06 1.00 -
  QoQ % -1,331.58% 121.84% -890.91% -87.21% -18.87% 6.00% -
  Horiz. % -234.00% 19.00% -87.00% 11.00% 86.00% 106.00% 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 2.56 2.39 2.94 0.94 1.24 1.23 1.55 39.51%
  QoQ % 7.11% -18.71% 212.77% -24.19% 0.81% -20.65% -
  Horiz. % 165.16% 154.19% 189.68% 60.65% 80.00% 79.35% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 26/11/20 27/08/20 29/06/20 27/02/20 - 15/08/19 -
Price 0.3350 0.3750 0.4150 0.4700 0.2000 0.2300 0.2000 -
P/RPS 8.37 12.31 16.38 20.20 5.46 6.22 5.72 28.74%
  QoQ % -32.01% -24.85% -18.91% 269.96% -12.22% 8.74% -
  Horiz. % 146.33% 215.21% 286.36% 353.15% 95.45% 108.74% 100.00%
P/EPS -39.82 561.22 -109.23 3,172.24 115.70 111.70 83.31 -
  QoQ % -107.10% 613.80% -103.44% 2,641.78% 3.58% 34.08% -
  Horiz. % -47.80% 673.65% -131.11% 3,807.75% 138.88% 134.08% 100.00%
EY -2.51 0.18 -0.92 0.03 0.86 0.90 1.20 -
  QoQ % -1,494.44% 119.57% -3,166.67% -96.51% -4.44% -25.00% -
  Horiz. % -209.17% 15.00% -76.67% 2.50% 71.67% 75.00% 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 2.38 2.52 2.81 3.38 1.24 1.45 1.29 50.15%
  QoQ % -5.56% -10.32% -16.86% 172.58% -14.48% 12.40% -
  Horiz. % 184.50% 195.35% 217.83% 262.02% 96.12% 112.40% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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