Highlights

[K1] YoY Cumulative Quarter 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 -     -18,161.54%    YoY -     -131.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 70,374 55,024 59,721 60,626 112,152 131,889 119,477 -8.44%
  YoY % 27.90% -7.86% -1.49% -45.94% -14.96% 10.39% -
  Horiz. % 58.90% 46.05% 49.99% 50.74% 93.87% 110.39% 100.00%
PBT 6,328 4,372 -5,502 -2,139 7,785 8,548 -873 -
  YoY % 44.74% 179.46% -157.22% -127.48% -8.93% 1,079.15% -
  Horiz. % -724.86% -500.80% 630.24% 245.02% -891.75% -979.15% 100.00%
Tax -464 -834 -1,148 -209 -403 0 0 -
  YoY % 44.36% 27.35% -449.28% 48.14% 0.00% 0.00% -
  Horiz. % 115.14% 206.95% 284.86% 51.86% 100.00% - -
NP 5,864 3,538 -6,650 -2,348 7,382 8,548 -873 -
  YoY % 65.74% 153.20% -183.22% -131.81% -13.64% 1,079.15% -
  Horiz. % -671.71% -405.27% 761.74% 268.96% -845.59% -979.15% 100.00%
NP to SH 4,966 3,534 -6,659 -2,348 7,382 8,548 -873 -
  YoY % 40.52% 153.07% -183.60% -131.81% -13.64% 1,079.15% -
  Horiz. % -568.84% -404.81% 762.77% 268.96% -845.59% -979.15% 100.00%
Tax Rate 7.33 % 19.08 % - % - % 5.18 % - % - % -
  YoY % -61.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.51% 368.34% 0.00% 0.00% 100.00% - -
Total Cost 64,510 51,486 66,371 62,974 104,770 123,341 120,350 -9.87%
  YoY % 25.30% -22.43% 5.39% -39.89% -15.06% 2.49% -
  Horiz. % 53.60% 42.78% 55.15% 52.33% 87.05% 102.49% 100.00%
Net Worth 115,536 90,902 85,295 8,246,175 71,974 5,203,782 42,169 18.28%
  YoY % 27.10% 6.57% -98.97% 11,357.08% -98.62% 12,240.10% -
  Horiz. % 273.98% 215.56% 202.27% 19,554.74% 170.68% 12,340.10% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 115,536 90,902 85,295 8,246,175 71,974 5,203,782 42,169 18.28%
  YoY % 27.10% 6.57% -98.97% 11,357.08% -98.62% 12,240.10% -
  Horiz. % 273.98% 215.56% 202.27% 19,554.74% 170.68% 12,340.10% 100.00%
NOSH 728,939 519,144 519,144 469,600 429,186 374,912 379,565 11.48%
  YoY % 40.41% 0.00% 10.55% 9.42% 14.48% -1.23% -
  Horiz. % 192.05% 136.77% 136.77% 123.72% 113.07% 98.77% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.33 % 6.43 % -11.14 % -3.87 % 6.58 % 6.48 % -0.73 % -
  YoY % 29.55% 157.72% -187.86% -158.81% 1.54% 987.67% -
  Horiz. % -1,141.10% -880.82% 1,526.03% 530.14% -901.37% -887.67% 100.00%
ROE 4.30 % 3.89 % -7.81 % -0.03 % 10.26 % 0.16 % -2.07 % -
  YoY % 10.54% 149.81% -25,933.33% -100.29% 6,312.50% 107.73% -
  Horiz. % -207.73% -187.92% 377.29% 1.45% -495.65% -7.73% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.65 10.60 11.50 12.91 26.13 35.18 31.48 -17.88%
  YoY % -8.96% -7.83% -10.92% -50.59% -25.72% 11.75% -
  Horiz. % 30.65% 33.67% 36.53% 41.01% 83.01% 111.75% 100.00%
EPS 0.68 0.68 -1.31 -0.50 1.72 2.28 -0.23 -
  YoY % 0.00% 151.91% -162.00% -129.07% -24.56% 1,091.30% -
  Horiz. % -295.65% -295.65% 569.57% 217.39% -747.83% -991.30% 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 0.1585 0.1751 0.1643 17.5600 0.1677 13.8800 0.1111 6.10%
  YoY % -9.48% 6.57% -99.06% 10,371.08% -98.79% 12,393.25% -
  Horiz. % 142.66% 157.61% 147.88% 15,805.58% 150.95% 12,493.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.63 6.74 7.32 7.43 13.75 16.17 14.65 -8.44%
  YoY % 28.04% -7.92% -1.48% -45.96% -14.97% 10.38% -
  Horiz. % 58.91% 46.01% 49.97% 50.72% 93.86% 110.38% 100.00%
EPS 0.61 0.43 -0.82 -0.29 0.90 1.05 -0.11 -
  YoY % 41.86% 152.44% -182.76% -132.22% -14.29% 1,054.55% -
  Horiz. % -554.55% -390.91% 745.45% 263.64% -818.18% -954.55% 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 0.1416 0.1114 0.1046 10.1082 0.0882 6.3788 0.0517 18.28%
  YoY % 27.11% 6.50% -98.97% 11,360.54% -98.62% 12,238.10% -
  Horiz. % 273.89% 215.47% 202.32% 19,551.64% 170.60% 12,338.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1950 0.2200 0.1900 0.1850 0.2350 0.3700 0.1600 -
P/RPS 2.02 2.08 1.65 1.43 0.90 1.05 0.51 25.77%
  YoY % -2.88% 26.06% 15.38% 58.89% -14.29% 105.88% -
  Horiz. % 396.08% 407.84% 323.53% 280.39% 176.47% 205.88% 100.00%
P/EPS 28.62 32.32 -14.81 -37.00 13.66 16.23 -69.57 -
  YoY % -11.45% 318.23% 59.97% -370.86% -15.83% 123.33% -
  Horiz. % -41.14% -46.46% 21.29% 53.18% -19.63% -23.33% 100.00%
EY 3.49 3.09 -6.75 -2.70 7.32 6.16 -1.44 -
  YoY % 12.94% 145.78% -150.00% -136.89% 18.83% 527.78% -
  Horiz. % -242.36% -214.58% 468.75% 187.50% -508.33% -427.78% 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 1.23 1.26 1.16 0.01 1.40 0.03 1.44 -2.59%
  YoY % -2.38% 8.62% 11,500.00% -99.29% 4,566.67% -97.92% -
  Horiz. % 85.42% 87.50% 80.56% 0.69% 97.22% 2.08% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date - 05/11/18 17/11/17 14/11/16 20/11/15 30/10/14 08/11/13 -
Price 0.2300 0.3050 0.1850 0.1550 0.3100 0.3100 0.3850 -
P/RPS 2.38 2.88 1.61 1.20 1.19 0.88 1.22 11.78%
  YoY % -17.36% 78.88% 34.17% 0.84% 35.23% -27.87% -
  Horiz. % 195.08% 236.07% 131.97% 98.36% 97.54% 72.13% 100.00%
P/EPS 33.76 44.80 -14.42 -31.00 18.02 13.60 -167.39 -
  YoY % -24.64% 410.68% 53.48% -272.03% 32.50% 108.12% -
  Horiz. % -20.17% -26.76% 8.61% 18.52% -10.77% -8.12% 100.00%
EY 2.96 2.23 -6.93 -3.23 5.55 7.35 -0.60 -
  YoY % 32.74% 132.18% -114.55% -158.20% -24.49% 1,325.00% -
  Horiz. % -493.33% -371.67% 1,155.00% 538.33% -925.00% -1,225.00% 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 1.45 1.74 1.13 0.01 1.85 0.02 3.47 -13.53%
  YoY % -16.67% 53.98% 11,200.00% -99.46% 9,150.00% -99.42% -
  Horiz. % 41.79% 50.14% 32.56% 0.29% 53.31% 0.58% 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
 
 

273  287  536  1416 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.235+0.185 
 GIIB-OR 0.0050.00 
 PANTECH-WB 0.11+0.04 
 ENCORP 0.3250.00 
 FOCUS 0.040.00 
 HEXIND-WA 0.095-0.015 
 QES 0.895+0.005 
 SKPRES-WB 0.195-0.02 
 HSI-CIK 0.165-0.01 
PARTNERS & BROKERS