Highlights

[K1] QoQ TTM Result on 2016-09-30 [#3]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 14-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -80.22%    YoY -     -84.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 80,078 79,570 81,864 94,536 116,761 135,700 146,062 -33.04%
  QoQ % 0.64% -2.80% -13.40% -19.03% -13.96% -7.09% -
  Horiz. % 54.82% 54.48% 56.05% 64.72% 79.94% 92.91% 100.00%
PBT -16,282 -16,296 -9,051 787 7,509 8,672 10,711 -
  QoQ % 0.09% -80.05% -1,250.06% -89.52% -13.41% -19.04% -
  Horiz. % -152.01% -152.14% -84.50% 7.35% 70.11% 80.96% 100.00%
Tax -882 -368 -174 623 606 589 429 -
  QoQ % -139.67% -111.49% -127.93% 2.81% 2.89% 37.30% -
  Horiz. % -205.59% -85.78% -40.56% 145.22% 141.26% 137.30% 100.00%
NP -17,164 -16,664 -9,225 1,410 8,115 9,261 11,140 -
  QoQ % -3.00% -80.64% -754.26% -82.62% -12.37% -16.87% -
  Horiz. % -154.08% -149.59% -82.81% 12.66% 72.85% 83.13% 100.00%
NP to SH -17,186 -16,673 -9,164 1,637 8,274 9,315 11,140 -
  QoQ % -3.08% -81.94% -659.80% -80.22% -11.18% -16.38% -
  Horiz. % -154.27% -149.67% -82.26% 14.69% 74.27% 83.62% 100.00%
Tax Rate - % - % - % -79.16 % -8.07 % -6.79 % -4.01 % -
  QoQ % 0.00% 0.00% 0.00% -880.92% -18.85% -69.33% -
  Horiz. % 0.00% 0.00% 0.00% 1,974.06% 201.25% 169.33% 100.00%
Total Cost 97,242 96,234 91,089 93,126 108,646 126,439 134,922 -19.63%
  QoQ % 1.05% 5.65% -2.19% -14.28% -14.07% -6.29% -
  Horiz. % 72.07% 71.33% 67.51% 69.02% 80.53% 93.71% 100.00%
Net Worth 84,257 77,174 75,981 8,291,831 8,544,248 8,318,017 9,970,499 -95.86%
  QoQ % 9.18% 1.57% -99.08% -2.95% 2.72% -16.57% -
  Horiz. % 0.85% 0.77% 0.76% 83.16% 85.70% 83.43% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 84,257 77,174 75,981 8,291,831 8,544,248 8,318,017 9,970,499 -95.86%
  QoQ % 9.18% 1.57% -99.08% -2.95% 2.72% -16.57% -
  Horiz. % 0.85% 0.77% 0.76% 83.16% 85.70% 83.43% 100.00%
NOSH 519,144 481,437 472,818 472,200 473,103 468,620 433,499 12.78%
  QoQ % 7.83% 1.82% 0.13% -0.19% 0.96% 8.10% -
  Horiz. % 119.76% 111.06% 109.07% 108.93% 109.14% 108.10% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -21.43 % -20.94 % -11.27 % 1.49 % 6.95 % 6.82 % 7.63 % -
  QoQ % -2.34% -85.80% -856.38% -78.56% 1.91% -10.62% -
  Horiz. % -280.86% -274.44% -147.71% 19.53% 91.09% 89.38% 100.00%
ROE -20.40 % -21.60 % -12.06 % 0.02 % 0.10 % 0.11 % 0.11 % -
  QoQ % 5.56% -79.10% -60,400.01% -80.00% -9.09% 0.00% -
  Horiz. % -18,545.46% -19,636.37% -10,963.64% 18.18% 90.91% 100.00% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.42 16.53 17.31 20.02 24.68 28.96 33.69 -40.64%
  QoQ % -6.72% -4.51% -13.54% -18.88% -14.78% -14.04% -
  Horiz. % 45.77% 49.07% 51.38% 59.42% 73.26% 85.96% 100.00%
EPS -3.31 -3.46 -1.94 0.35 1.75 1.99 2.57 -
  QoQ % 4.34% -78.35% -654.29% -80.00% -12.06% -22.57% -
  Horiz. % -128.79% -134.63% -75.49% 13.62% 68.09% 77.43% 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 0.1623 0.1603 0.1607 17.5600 18.0600 17.7500 23.0000 -96.33%
  QoQ % 1.25% -0.25% -99.08% -2.77% 1.75% -22.83% -
  Horiz. % 0.71% 0.70% 0.70% 76.35% 78.52% 77.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.82 9.75 10.03 11.59 14.31 16.63 17.90 -33.01%
  QoQ % 0.72% -2.79% -13.46% -19.01% -13.95% -7.09% -
  Horiz. % 54.86% 54.47% 56.03% 64.75% 79.94% 92.91% 100.00%
EPS -2.11 -2.04 -1.12 0.20 1.01 1.14 1.37 -
  QoQ % -3.43% -82.14% -660.00% -80.20% -11.40% -16.79% -
  Horiz. % -154.01% -148.91% -81.75% 14.60% 73.72% 83.21% 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 0.1033 0.0946 0.0931 10.1641 10.4736 10.1962 12.2219 -95.86%
  QoQ % 9.20% 1.61% -99.08% -2.96% 2.72% -16.57% -
  Horiz. % 0.85% 0.77% 0.76% 83.16% 85.70% 83.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.2100 0.2100 0.1550 0.1850 0.1900 0.2650 0.3250 -
P/RPS 1.36 1.27 0.90 0.92 0.77 0.92 0.96 26.16%
  QoQ % 7.09% 41.11% -2.17% 19.48% -16.30% -4.17% -
  Horiz. % 141.67% 132.29% 93.75% 95.83% 80.21% 95.83% 100.00%
P/EPS -6.34 -6.06 -8.00 53.36 10.86 13.33 12.65 -
  QoQ % -4.62% 24.25% -114.99% 391.34% -18.53% 5.38% -
  Horiz. % -50.12% -47.91% -63.24% 421.82% 85.85% 105.38% 100.00%
EY -15.76 -16.49 -12.50 1.87 9.20 7.50 7.91 -
  QoQ % 4.43% -31.92% -768.45% -79.67% 22.67% -5.18% -
  Horiz. % -199.24% -208.47% -158.03% 23.64% 116.31% 94.82% 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 1.29 1.31 0.96 0.01 0.01 0.01 0.01 2,460.62%
  QoQ % -1.53% 36.46% 9,500.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,900.00% 13,100.00% 9,600.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 26/05/17 21/02/17 14/11/16 08/08/16 20/05/16 26/02/16 -
Price 0.1900 0.2250 0.1800 0.1550 0.2050 0.2400 0.2800 -
P/RPS 1.23 1.36 1.04 0.77 0.83 0.83 0.83 30.01%
  QoQ % -9.56% 30.77% 35.06% -7.23% 0.00% 0.00% -
  Horiz. % 148.19% 163.86% 125.30% 92.77% 100.00% 100.00% 100.00%
P/EPS -5.74 -6.50 -9.29 44.71 11.72 12.07 10.90 -
  QoQ % 11.69% 30.03% -120.78% 281.48% -2.90% 10.73% -
  Horiz. % -52.66% -59.63% -85.23% 410.18% 107.52% 110.73% 100.00%
EY -17.42 -15.39 -10.77 2.24 8.53 8.28 9.18 -
  QoQ % -13.19% -42.90% -580.80% -73.74% 3.02% -9.80% -
  Horiz. % -189.76% -167.65% -117.32% 24.40% 92.92% 90.20% 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 1.17 1.40 1.12 0.01 0.01 0.01 0.01 2,299.11%
  QoQ % -16.43% 25.00% 11,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,700.00% 14,000.00% 11,200.00% 100.00% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS