Highlights

[K1] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -282.47%    YoY -     -548.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 67,832 71,808 75,144 79,868 89,044 130,492 183,544 -15.27%
  YoY % -5.54% -4.44% -5.91% -10.31% -31.76% -28.90% -
  Horiz. % 36.96% 39.12% 40.94% 43.51% 48.51% 71.10% 100.00%
PBT 1,656 7,160 1,220 -33,752 -4,772 3,384 12,964 -29.01%
  YoY % -76.87% 486.89% 103.61% -607.29% -241.02% -73.90% -
  Horiz. % 12.77% 55.23% 9.41% -260.35% -36.81% 26.10% 100.00%
Tax -48 40 -1,108 -1,440 -664 -1,304 0 -
  YoY % -220.00% 103.61% 23.06% -116.87% 49.08% 0.00% -
  Horiz. % 3.68% -3.07% 84.97% 110.43% 50.92% 100.00% -
NP 1,608 7,200 112 -35,192 -5,436 2,080 12,964 -29.36%
  YoY % -77.67% 6,328.57% 100.32% -547.39% -361.35% -83.96% -
  Horiz. % 12.40% 55.54% 0.86% -271.46% -41.93% 16.04% 100.00%
NP to SH 432 6,848 84 -35,256 -5,436 2,080 12,964 -43.24%
  YoY % -93.69% 8,052.38% 100.24% -548.57% -361.35% -83.96% -
  Horiz. % 3.33% 52.82% 0.65% -271.95% -41.93% 16.04% 100.00%
Tax Rate 2.90 % -0.56 % 90.82 % - % - % 38.53 % - % -
  YoY % 617.86% -100.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.53% -1.45% 235.71% 0.00% 0.00% 100.00% -
Total Cost 66,224 64,608 75,032 115,060 94,480 128,412 170,580 -14.58%
  YoY % 2.50% -13.89% -34.79% 21.78% -26.42% -24.72% -
  Horiz. % 38.82% 37.88% 43.99% 67.45% 55.39% 75.28% 100.00%
Net Worth 101,249 110,580 86,541 77,174 8,318,017 6,547,666 4,645,433 -47.12%
  YoY % -8.44% 27.78% 12.14% -99.07% 27.04% 40.95% -
  Horiz. % 2.18% 2.38% 1.86% 1.66% 179.06% 140.95% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 101,249 110,580 86,541 77,174 8,318,017 6,547,666 4,645,433 -47.12%
  YoY % -8.44% 27.78% 12.14% -99.07% 27.04% 40.95% -
  Horiz. % 2.18% 2.38% 1.86% 1.66% 179.06% 140.95% 100.00%
NOSH 728,939 728,939 519,144 481,437 468,620 433,333 372,528 11.83%
  YoY % 0.00% 40.41% 7.83% 2.73% 8.14% 16.32% -
  Horiz. % 195.67% 195.67% 139.36% 129.23% 125.79% 116.32% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.37 % 10.03 % 0.15 % -44.06 % -6.10 % 1.59 % 7.06 % -16.62%
  YoY % -76.37% 6,586.67% 100.34% -622.30% -483.65% -77.48% -
  Horiz. % 33.57% 142.07% 2.12% -624.08% -86.40% 22.52% 100.00%
ROE 0.43 % 6.19 % 0.10 % -45.68 % -0.07 % 0.03 % 0.28 % 7.40%
  YoY % -93.05% 6,090.00% 100.22% -65,157.14% -333.33% -89.29% -
  Horiz. % 153.57% 2,210.71% 35.71% -16,314.29% -25.00% 10.71% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 9.31 9.85 14.47 16.59 19.00 30.11 49.27 -24.23%
  YoY % -5.48% -31.93% -12.78% -12.68% -36.90% -38.89% -
  Horiz. % 18.90% 19.99% 29.37% 33.67% 38.56% 61.11% 100.00%
EPS 0.04 0.96 0.04 -7.32 -1.16 0.48 3.48 -52.46%
  YoY % -95.83% 2,300.00% 100.55% -531.03% -341.67% -86.21% -
  Horiz. % 1.15% 27.59% 1.15% -210.34% -33.33% 13.79% 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 0.1389 0.1517 0.1667 0.1603 17.7500 15.1100 12.4700 -52.71%
  YoY % -8.44% -9.00% 3.99% -99.10% 17.47% 21.17% -
  Horiz. % 1.11% 1.22% 1.34% 1.29% 142.34% 121.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 8.31 8.80 9.21 9.79 10.92 16.00 22.50 -15.28%
  YoY % -5.57% -4.45% -5.92% -10.35% -31.75% -28.89% -
  Horiz. % 36.93% 39.11% 40.93% 43.51% 48.53% 71.11% 100.00%
EPS 0.05 0.84 0.01 -4.32 -0.67 0.25 1.59 -43.79%
  YoY % -94.05% 8,300.00% 100.23% -544.78% -368.00% -84.28% -
  Horiz. % 3.14% 52.83% 0.63% -271.70% -42.14% 15.72% 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 0.1241 0.1355 0.1061 0.0946 10.1962 8.0261 5.6944 -47.12%
  YoY % -8.41% 27.71% 12.16% -99.07% 27.04% 40.95% -
  Horiz. % 2.18% 2.38% 1.86% 1.66% 179.06% 140.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.1300 0.2200 0.1500 0.2100 0.2650 0.5000 0.3250 -
P/RPS 1.40 2.23 1.04 1.27 1.39 1.66 0.66 13.34%
  YoY % -37.22% 114.42% -18.11% -8.63% -16.27% 151.52% -
  Horiz. % 212.12% 337.88% 157.58% 192.42% 210.61% 251.52% 100.00%
P/EPS 219.36 23.42 927.04 -2.87 -22.84 104.17 9.34 69.15%
  YoY % 836.64% -97.47% 32,401.05% 87.43% -121.93% 1,015.31% -
  Horiz. % 2,348.61% 250.75% 9,925.48% -30.73% -244.54% 1,115.31% 100.00%
EY 0.46 4.27 0.11 -34.87 -4.38 0.96 10.71 -40.79%
  YoY % -89.23% 3,781.82% 100.32% -696.12% -556.25% -91.04% -
  Horiz. % 4.30% 39.87% 1.03% -325.58% -40.90% 8.96% 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 0.94 1.45 0.90 1.31 0.01 0.03 0.03 77.46%
  YoY % -35.17% 61.11% -31.30% 13,000.00% -66.67% 0.00% -
  Horiz. % 3,133.33% 4,833.33% 3,000.00% 4,366.67% 33.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 30/05/19 28/05/18 26/05/17 20/05/16 27/05/15 15/05/14 -
Price 0.4700 0.2500 0.1500 0.2250 0.2400 0.6250 0.4050 -
P/RPS 5.05 2.54 1.04 1.36 1.26 2.08 0.82 35.35%
  YoY % 98.82% 144.23% -23.53% 7.94% -39.42% 153.66% -
  Horiz. % 615.85% 309.76% 126.83% 165.85% 153.66% 253.66% 100.00%
P/EPS 793.06 26.61 927.04 -3.07 -20.69 130.21 11.64 101.97%
  YoY % 2,880.31% -97.13% 30,296.74% 85.16% -115.89% 1,018.64% -
  Horiz. % 6,813.23% 228.61% 7,964.26% -26.37% -177.75% 1,118.64% 100.00%
EY 0.13 3.76 0.11 -32.55 -4.83 0.77 8.59 -50.23%
  YoY % -96.54% 3,318.18% 100.34% -573.91% -727.27% -91.04% -
  Horiz. % 1.51% 43.77% 1.28% -378.93% -56.23% 8.96% 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 3.38 1.65 0.90 1.40 0.01 0.04 0.03 119.61%
  YoY % 104.85% 83.33% -35.71% 13,900.00% -75.00% 33.33% -
  Horiz. % 11,266.67% 5,500.00% 3,000.00% 4,666.67% 33.33% 133.33% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

201  305  570  1234 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.80-0.01 
 KNM 0.25+0.02 
 IMPIANA 0.085+0.01 
 SKPRES-WB 0.265-0.01 
 VS-WB 0.580.00 
 TFP 0.105-0.005 
 VIS 1.59+0.22 
 SERBADK 0.330.00 
 VS 1.65-0.05 
 MINETEC-PR 0.0050.00 
PARTNERS & BROKERS