Highlights

[K1] YoY 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 -     160.62%    YoY -     141.43%
Quarter Report


View:


Show?  YoY % Horiz. %

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 18,985 37,924 37,085 35,728 38,169 34,057 33,774 -9.15%
  YoY % -49.94% 2.26% 3.80% -6.40% 12.07% 0.84% -
  Horiz. % 56.21% 112.29% 109.80% 105.79% 113.01% 100.84% 100.00%
PBT 1,316 2,479 2,204 3,393 -8,190 2,194 2,155 -7.88%
  YoY % -46.91% 12.48% -35.04% 141.43% -473.29% 1.81% -
  Horiz. % 61.07% 115.03% 102.27% 157.45% -380.05% 101.81% 100.00%
Tax 56 39 0 0 0 -15 6 45.05%
  YoY % 43.59% 0.00% 0.00% 0.00% 0.00% -350.00% -
  Horiz. % 933.33% 650.00% 0.00% 0.00% 0.00% -250.00% 100.00%
NP 1,372 2,518 2,204 3,393 -8,190 2,179 2,161 -7.29%
  YoY % -45.51% 14.25% -35.04% 141.43% -475.86% 0.83% -
  Horiz. % 63.49% 116.52% 101.99% 157.01% -378.99% 100.83% 100.00%
NP to SH 1,372 2,518 2,204 3,393 -8,190 2,179 2,247 -7.89%
  YoY % -45.51% 14.25% -35.04% 141.43% -475.86% -3.03% -
  Horiz. % 61.06% 112.06% 98.09% 151.00% -364.49% 96.97% 100.00%
Tax Rate -4.26 % -1.57 % - % - % - % 0.68 % -0.28 % 57.35%
  YoY % -171.34% 0.00% 0.00% 0.00% 0.00% 342.86% -
  Horiz. % 1,521.43% 560.71% 0.00% 0.00% 0.00% -242.86% 100.00%
Total Cost 17,613 35,406 34,881 32,335 46,359 31,878 31,613 -9.28%
  YoY % -50.25% 1.51% 7.87% -30.25% 45.43% 0.84% -
  Horiz. % 55.71% 112.00% 110.34% 102.28% 146.65% 100.84% 100.00%
Net Worth 8,544,248 68,463 48,786 40,082 4,193,280 59,956 51,489 134.24%
  YoY % 12,380.00% 40.33% 21.72% -99.04% 6,893.87% 16.45% -
  Horiz. % 16,594.30% 132.97% 94.75% 77.85% 8,144.02% 116.45% 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 8,544,248 68,463 48,786 40,082 4,193,280 59,956 51,489 134.24%
  YoY % 12,380.00% 40.33% 21.72% -99.04% 6,893.87% 16.45% -
  Horiz. % 16,594.30% 132.97% 94.75% 77.85% 8,144.02% 116.45% 100.00%
NOSH 473,103 434,137 373,559 372,857 364,000 340,468 112,914 26.94%
  YoY % 8.98% 16.22% 0.19% 2.43% 6.91% 201.53% -
  Horiz. % 418.99% 384.48% 330.83% 330.21% 322.37% 301.53% 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 7.23 % 6.64 % 5.94 % 9.50 % -21.46 % 6.40 % 6.40 % 2.05%
  YoY % 8.89% 11.78% -37.47% 144.27% -435.31% 0.00% -
  Horiz. % 112.97% 103.75% 92.81% 148.44% -335.31% 100.00% 100.00%
ROE 0.02 % 3.68 % 4.52 % 8.47 % -0.20 % 3.63 % 4.36 % -59.20%
  YoY % -99.46% -18.58% -46.64% 4,335.00% -105.51% -16.74% -
  Horiz. % 0.46% 84.40% 103.67% 194.27% -4.59% 83.26% 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 4.01 8.74 9.93 9.58 10.49 10.00 29.91 -28.44%
  YoY % -54.12% -11.98% 3.65% -8.67% 4.90% -66.57% -
  Horiz. % 13.41% 29.22% 33.20% 32.03% 35.07% 33.43% 100.00%
EPS 0.29 0.58 0.59 0.91 -2.25 0.64 1.99 -27.44%
  YoY % -50.00% -1.69% -35.16% 140.44% -451.56% -67.84% -
  Horiz. % 14.57% 29.15% 29.65% 45.73% -113.07% 32.16% 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 2.33 4.65 4.55 4.38 4.68 4.17 4.14 -9.13%
  YoY % -49.89% 2.20% 3.88% -6.41% 12.23% 0.72% -
  Horiz. % 56.28% 112.32% 109.90% 105.80% 113.04% 100.72% 100.00%
EPS 0.17 0.31 0.27 0.42 -1.00 0.27 0.28 -7.97%
  YoY % -45.16% 14.81% -35.71% 142.00% -470.37% -3.57% -
  Horiz. % 60.71% 110.71% 96.43% 150.00% -357.14% 96.43% 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 10.4736 0.0839 0.0598 0.0491 5.1401 0.0735 0.0631 134.25%
  YoY % 12,383.43% 40.30% 21.79% -99.04% 6,893.33% 16.48% -
  Horiz. % 16,598.41% 132.96% 94.77% 77.81% 8,145.96% 116.48% 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 4.73 3.09 4.03 1.36 2.19 4.30 0.43 49.08%
  YoY % 53.07% -23.33% 196.32% -37.90% -49.07% 900.00% -
  Horiz. % 1,100.00% 718.60% 937.21% 316.28% 509.30% 1,000.00% 100.00%
P/EPS 65.52 46.55 67.80 14.29 -10.22 67.19 6.53 46.81%
  YoY % 40.75% -31.34% 374.46% 239.82% -115.21% 928.94% -
  Horiz. % 1,003.37% 712.86% 1,038.28% 218.84% -156.51% 1,028.94% 100.00%
EY 1.53 2.15 1.48 7.00 -9.78 1.49 15.31 -31.85%
  YoY % -28.84% 45.27% -78.86% 171.57% -756.38% -90.27% -
  Horiz. % 9.99% 14.04% 9.67% 45.72% -63.88% 9.73% 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 5.11 2.18 3.78 1.67 1.91 3.10 0.50 47.26%
  YoY % 134.40% -42.33% 126.35% -12.57% -38.39% 520.00% -
  Horiz. % 1,022.00% 436.00% 756.00% 334.00% 382.00% 620.00% 100.00%
P/EPS 70.69 32.76 63.56 17.58 -8.89 48.44 7.54 45.16%
  YoY % 115.78% -48.46% 261.55% 297.75% -118.35% 542.44% -
  Horiz. % 937.53% 434.48% 842.97% 233.16% -117.90% 642.44% 100.00%
EY 1.41 3.05 1.57 5.69 -11.25 2.06 13.27 -31.15%
  YoY % -53.77% 94.27% -72.41% 150.58% -646.12% -84.48% -
  Horiz. % 10.63% 22.98% 11.83% 42.88% -84.78% 15.52% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

481  376  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.68-0.065 
 DNEX 0.89+0.025 
 BORNOIL 0.035-0.005 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.115-0.01 
 CENSOF 0.495+0.055 
 QES 0.835+0.095 
 KNM 0.2050.00 
 UCREST 0.385+0.03 
 SOLUTN 1.38-0.06 

FEATURED POSTS

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