Highlights

[K1] QoQ TTM Result on 2018-12-31 [#4]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     886.89%    YoY -     158.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 89,131 82,281 72,947 73,781 73,571 73,741 77,087 10.15%
  QoQ % 8.33% 12.80% -1.13% 0.29% -0.23% -4.34% -
  Horiz. % 115.62% 106.74% 94.63% 95.71% 95.44% 95.66% 100.00%
PBT 7,927 8,237 7,456 5,971 1,293 418 162 1,234.65%
  QoQ % -3.76% 10.47% 24.87% 361.79% 209.33% 158.02% -
  Horiz. % 4,893.21% 5,084.57% 4,602.47% 3,685.80% 798.15% 258.02% 100.00%
Tax 53 -49 -30 -317 -711 -735 -942 -
  QoQ % 208.16% -63.33% 90.54% 55.41% 3.27% 21.97% -
  Horiz. % -5.63% 5.20% 3.18% 33.65% 75.48% 78.03% 100.00%
NP 7,980 8,188 7,426 5,654 582 -317 -780 -
  QoQ % -2.54% 10.26% 31.34% 871.48% 283.60% 59.36% -
  Horiz. % -1,023.08% -1,049.74% -952.05% -724.87% -74.62% 40.64% 100.00%
NP to SH 7,074 7,590 7,336 5,645 572 -340 -802 -
  QoQ % -6.80% 3.46% 29.96% 886.89% 268.24% 57.61% -
  Horiz. % -882.04% -946.38% -914.71% -703.87% -71.32% 42.39% 100.00%
Tax Rate -0.67 % 0.59 % 0.40 % 5.31 % 54.99 % 175.84 % 581.48 % -
  QoQ % -213.56% 47.50% -92.47% -90.34% -68.73% -69.76% -
  Horiz. % -0.12% 0.10% 0.07% 0.91% 9.46% 30.24% 100.00%
Total Cost 81,151 74,093 65,521 68,127 72,989 74,058 77,867 2.79%
  QoQ % 9.53% 13.08% -3.83% -6.66% -1.44% -4.89% -
  Horiz. % 104.22% 95.15% 84.14% 87.49% 93.74% 95.11% 100.00%
Net Worth 115,536 113,058 110,580 96,282 90,902 88,410 86,541 21.22%
  QoQ % 2.19% 2.24% 14.85% 5.92% 2.82% 2.16% -
  Horiz. % 133.50% 130.64% 127.78% 111.26% 105.04% 102.16% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 115,536 113,058 110,580 96,282 90,902 88,410 86,541 21.22%
  QoQ % 2.19% 2.24% 14.85% 5.92% 2.82% 2.16% -
  Horiz. % 133.50% 130.64% 127.78% 111.26% 105.04% 102.16% 100.00%
NOSH 728,939 728,939 728,939 650,115 519,144 519,144 519,144 25.37%
  QoQ % 0.00% 0.00% 12.12% 25.23% 0.00% 0.00% -
  Horiz. % 140.41% 140.41% 140.41% 125.23% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.95 % 9.95 % 10.18 % 7.66 % 0.79 % -0.43 % -1.01 % -
  QoQ % -10.05% -2.26% 32.90% 869.62% 283.72% 57.43% -
  Horiz. % -886.14% -985.15% -1,007.92% -758.42% -78.22% 42.57% 100.00%
ROE 6.12 % 6.71 % 6.63 % 5.86 % 0.63 % -0.38 % -0.93 % -
  QoQ % -8.79% 1.21% 13.14% 830.16% 265.79% 59.14% -
  Horiz. % -658.06% -721.51% -712.90% -630.11% -67.74% 40.86% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.23 11.29 10.01 11.35 14.17 14.20 14.85 -12.13%
  QoQ % 8.33% 12.79% -11.81% -19.90% -0.21% -4.38% -
  Horiz. % 82.36% 76.03% 67.41% 76.43% 95.42% 95.62% 100.00%
EPS 0.97 1.04 1.01 0.87 0.11 -0.07 -0.15 -
  QoQ % -6.73% 2.97% 16.09% 690.91% 257.14% 53.33% -
  Horiz. % -646.67% -693.33% -673.33% -580.00% -73.33% 46.67% 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 0.1585 0.1551 0.1517 0.1481 0.1751 0.1703 0.1667 -3.30%
  QoQ % 2.19% 2.24% 2.43% -15.42% 2.82% 2.16% -
  Horiz. % 95.08% 93.04% 91.00% 88.84% 105.04% 102.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.93 10.09 8.94 9.04 9.02 9.04 9.45 10.18%
  QoQ % 8.33% 12.86% -1.11% 0.22% -0.22% -4.34% -
  Horiz. % 115.66% 106.77% 94.60% 95.66% 95.45% 95.66% 100.00%
EPS 0.87 0.93 0.90 0.69 0.07 -0.04 -0.10 -
  QoQ % -6.45% 3.33% 30.43% 885.71% 275.00% 60.00% -
  Horiz. % -870.00% -930.00% -900.00% -690.00% -70.00% 40.00% 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 0.1416 0.1386 0.1355 0.1180 0.1114 0.1084 0.1061 21.20%
  QoQ % 2.16% 2.29% 14.83% 5.92% 2.77% 2.17% -
  Horiz. % 133.46% 130.63% 127.71% 111.22% 105.00% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1950 0.2400 0.2200 0.2000 0.2200 0.1650 0.1500 -
P/RPS 1.59 2.13 2.20 1.76 1.55 1.16 1.01 35.29%
  QoQ % -25.35% -3.18% 25.00% 13.55% 33.62% 14.85% -
  Horiz. % 157.43% 210.89% 217.82% 174.26% 153.47% 114.85% 100.00%
P/EPS 20.09 23.05 21.86 23.03 199.67 -251.94 -97.10 -
  QoQ % -12.84% 5.44% -5.08% -88.47% 179.25% -159.46% -
  Horiz. % -20.69% -23.74% -22.51% -23.72% -205.63% 259.46% 100.00%
EY 4.98 4.34 4.57 4.34 0.50 -0.40 -1.03 -
  QoQ % 14.75% -5.03% 5.30% 768.00% 225.00% 61.17% -
  Horiz. % -483.50% -421.36% -443.69% -421.36% -48.54% 38.83% 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 1.23 1.55 1.45 1.35 1.26 0.97 0.90 23.13%
  QoQ % -20.65% 6.90% 7.41% 7.14% 29.90% 7.78% -
  Horiz. % 136.67% 172.22% 161.11% 150.00% 140.00% 107.78% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 15/08/19 30/05/19 27/02/19 05/11/18 16/08/18 28/05/18 -
Price 0.2300 0.2000 0.2500 0.2400 0.3050 0.2150 0.1500 -
P/RPS 1.88 1.77 2.50 2.11 2.15 1.51 1.01 51.26%
  QoQ % 6.21% -29.20% 18.48% -1.86% 42.38% 49.50% -
  Horiz. % 186.14% 175.25% 247.52% 208.91% 212.87% 149.50% 100.00%
P/EPS 23.70 19.21 24.84 27.64 276.82 -328.28 -97.10 -
  QoQ % 23.37% -22.67% -10.13% -90.02% 184.32% -238.08% -
  Horiz. % -24.41% -19.78% -25.58% -28.47% -285.09% 338.08% 100.00%
EY 4.22 5.21 4.03 3.62 0.36 -0.30 -1.03 -
  QoQ % -19.00% 29.28% 11.33% 905.56% 220.00% 70.87% -
  Horiz. % -409.71% -505.83% -391.26% -351.46% -34.95% 29.13% 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 1.45 1.29 1.65 1.62 1.74 1.26 0.90 37.39%
  QoQ % 12.40% -21.82% 1.85% -6.90% 38.10% 40.00% -
  Horiz. % 161.11% 143.33% 183.33% 180.00% 193.33% 140.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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