Highlights

[K1] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 05-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     80.31%    YoY -     70.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 82,492 141,094 165,942 143,628 148,146 130,538 116,294 -5.56%
  YoY % -41.53% -14.97% 15.54% -3.05% 13.49% 12.25% -
  Horiz. % 70.93% 121.33% 142.69% 123.50% 127.39% 112.25% 100.00%
PBT 246 6,650 10,890 -4,408 -15,124 8,542 7,484 -43.37%
  YoY % -96.30% -38.93% 347.05% 70.85% -277.05% 14.14% -
  Horiz. % 3.29% 88.86% 145.51% -58.90% -202.08% 114.14% 100.00%
Tax -220 -574 0 0 0 -70 0 -
  YoY % 61.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 314.29% 820.00% -0.00% -0.00% -0.00% 100.00% -
NP 26 6,076 10,890 -4,408 -15,124 8,472 7,484 -61.05%
  YoY % -99.57% -44.21% 347.05% 70.85% -278.52% 13.20% -
  Horiz. % 0.35% 81.19% 145.51% -58.90% -202.08% 113.20% 100.00%
NP to SH 26 6,076 10,890 -4,408 -15,124 8,472 7,758 -61.28%
  YoY % -99.57% -44.21% 347.05% 70.85% -278.52% 9.20% -
  Horiz. % 0.34% 78.32% 140.37% -56.82% -194.95% 109.20% 100.00%
Tax Rate 89.43 % 8.63 % - % - % - % 0.82 % - % -
  YoY % 936.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,906.10% 1,052.44% 0.00% 0.00% 0.00% 100.00% -
Total Cost 82,466 135,018 155,052 148,036 163,270 122,066 108,810 -4.51%
  YoY % -38.92% -12.92% 4.74% -9.33% 33.76% 12.18% -
  Horiz. % 75.79% 124.09% 142.50% 136.05% 150.05% 112.18% 100.00%
Net Worth 8,463,289 67,477 49,042 40,157 4,070,758 48,755 51,419 133.92%
  YoY % 12,442.33% 37.59% 22.13% -99.01% 8,249.33% -5.18% -
  Horiz. % 16,459.36% 131.23% 95.38% 78.10% 7,916.79% 94.82% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 8,463,289 67,477 49,042 40,157 4,070,758 48,755 51,419 133.92%
  YoY % 12,442.33% 37.59% 22.13% -99.01% 8,249.33% -5.18% -
  Horiz. % 16,459.36% 131.23% 95.38% 78.10% 7,916.79% 94.82% 100.00%
NOSH 468,620 427,887 375,517 373,559 353,364 276,862 112,761 26.77%
  YoY % 9.52% 13.95% 0.52% 5.72% 27.63% 145.53% -
  Horiz. % 415.59% 379.46% 333.02% 331.28% 313.37% 245.53% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.03 % 4.31 % 6.56 % -3.07 % -10.21 % 6.49 % 6.44 % -59.10%
  YoY % -99.30% -34.30% 313.68% 69.93% -257.32% 0.78% -
  Horiz. % 0.47% 66.93% 101.86% -47.67% -158.54% 100.78% 100.00%
ROE 0.00 % 9.00 % 22.21 % -10.98 % -0.37 % 17.38 % 15.09 % -
  YoY % 0.00% -59.48% 302.28% -2,867.57% -102.13% 15.18% -
  Horiz. % 0.00% 59.64% 147.18% -72.76% -2.45% 115.18% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.60 32.97 44.19 38.45 41.92 47.15 103.13 -25.50%
  YoY % -46.62% -25.39% 14.93% -8.28% -11.09% -54.28% -
  Horiz. % 17.07% 31.97% 42.85% 37.28% 40.65% 45.72% 100.00%
EPS 0.00 1.42 2.90 -1.18 -4.28 3.06 6.88 -
  YoY % 0.00% -51.03% 345.76% 72.43% -239.87% -55.52% -
  Horiz. % 0.00% 20.64% 42.15% -17.15% -62.21% 44.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 18.0600 0.1577 0.1306 0.1075 11.5200 0.1761 0.4560 84.52%
  YoY % 11,352.12% 20.75% 21.49% -99.07% 6,441.74% -61.38% -
  Horiz. % 3,960.53% 34.58% 28.64% 23.57% 2,526.32% 38.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.11 17.30 20.34 17.61 18.16 16.00 14.26 -5.57%
  YoY % -41.56% -14.95% 15.50% -3.03% 13.50% 12.20% -
  Horiz. % 70.90% 121.32% 142.64% 123.49% 127.35% 112.20% 100.00%
EPS 0.00 0.74 1.33 -0.54 -1.85 1.04 0.95 -
  YoY % 0.00% -44.36% 346.30% 70.81% -277.88% 9.47% -
  Horiz. % 0.00% 77.89% 140.00% -56.84% -194.74% 109.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.3743 0.0827 0.0601 0.0492 4.9899 0.0598 0.0630 133.94%
  YoY % 12,444.50% 37.60% 22.15% -99.01% 8,244.31% -5.08% -
  Horiz. % 16,467.14% 131.27% 95.40% 78.10% 7,920.48% 94.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1900 0.2700 0.4000 0.1300 0.2300 0.4300 0.1300 -
P/RPS 1.08 0.82 0.91 0.34 0.55 0.91 0.13 42.27%
  YoY % 31.71% -9.89% 167.65% -38.18% -39.56% 600.00% -
  Horiz. % 830.77% 630.77% 700.00% 261.54% 423.08% 700.00% 100.00%
P/EPS 3,424.54 19.01 13.79 -11.02 -5.37 14.05 1.89 248.76%
  YoY % 17,914.41% 37.85% 225.14% -105.21% -138.22% 643.39% -
  Horiz. % 181,192.59% 1,005.82% 729.63% -583.07% -284.13% 743.39% 100.00%
EY 0.03 5.26 7.25 -9.08 -18.61 7.12 52.92 -71.20%
  YoY % -99.43% -27.45% 179.85% 51.21% -361.38% -86.55% -
  Horiz. % 0.06% 9.94% 13.70% -17.16% -35.17% 13.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 1.71 3.06 1.21 0.02 2.44 0.29 -42.92%
  YoY % -99.42% -44.12% 152.89% 5,950.00% -99.18% 741.38% -
  Horiz. % 3.45% 589.66% 1,055.17% 417.24% 6.90% 841.38% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/08/16 26/08/15 22/08/14 05/08/13 28/08/12 10/08/11 30/07/10 -
Price 0.2050 0.1900 0.3750 0.1600 0.2000 0.3100 0.1500 -
P/RPS 1.16 0.58 0.85 0.42 0.48 0.66 0.15 40.58%
  YoY % 100.00% -31.76% 102.38% -12.50% -27.27% 340.00% -
  Horiz. % 773.33% 386.67% 566.67% 280.00% 320.00% 440.00% 100.00%
P/EPS 3,694.89 13.38 12.93 -13.56 -4.67 10.13 2.18 244.91%
  YoY % 27,515.02% 3.48% 195.35% -190.36% -146.10% 364.68% -
  Horiz. % 169,490.36% 613.76% 593.12% -622.02% -214.22% 464.68% 100.00%
EY 0.03 7.47 7.73 -7.38 -21.40 9.87 45.87 -70.50%
  YoY % -99.60% -3.36% 204.74% 65.51% -316.82% -78.48% -
  Horiz. % 0.07% 16.29% 16.85% -16.09% -46.65% 21.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 1.20 2.87 1.49 0.02 1.76 0.33 -44.13%
  YoY % -99.17% -58.19% 92.62% 7,350.00% -98.86% 433.33% -
  Horiz. % 3.03% 363.64% 869.70% 451.52% 6.06% 533.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

274  282  550  1406 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.215+0.165 
 GIIB-OR 0.0050.00 
 PANTECH-WB 0.115+0.045 
 ENCORP 0.3250.00 
 FOCUS 0.040.00 
 HEXIND-WA 0.10-0.01 
 PASDEC-WA 0.125+0.06 
 QES 0.895+0.005 
 SKPRES-WB 0.195-0.02 
PARTNERS & BROKERS