Highlights

[K1] YoY Quarter Result on 2016-06-30 [#2]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 08-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     200.96%    YoY -     -45.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 25,481 16,147 19,493 18,985 37,924 37,085 35,728 -5.48%
  YoY % 57.81% -17.17% 2.68% -49.94% 2.26% 3.80% -
  Horiz. % 71.32% 45.19% 54.56% 53.14% 106.15% 103.80% 100.00%
PBT 2,535 1,754 1,498 1,316 2,479 2,204 3,393 -4.74%
  YoY % 44.53% 17.09% 13.83% -46.91% 12.48% -35.04% -
  Horiz. % 74.71% 51.69% 44.15% 38.79% 73.06% 64.96% 100.00%
Tax -270 -251 -458 56 39 0 0 -
  YoY % -7.57% 45.20% -917.86% 43.59% 0.00% 0.00% -
  Horiz. % -692.31% -643.59% -1,174.36% 143.59% 100.00% - -
NP 2,265 1,503 1,040 1,372 2,518 2,204 3,393 -6.51%
  YoY % 50.70% 44.52% -24.20% -45.51% 14.25% -35.04% -
  Horiz. % 66.76% 44.30% 30.65% 40.44% 74.21% 64.96% 100.00%
NP to SH 1,750 1,496 1,034 1,372 2,518 2,204 3,393 -10.44%
  YoY % 16.98% 44.68% -24.64% -45.51% 14.25% -35.04% -
  Horiz. % 51.58% 44.09% 30.47% 40.44% 74.21% 64.96% 100.00%
Tax Rate 10.65 % 14.31 % 30.57 % -4.26 % -1.57 % - % - % -
  YoY % -25.58% -53.19% 817.61% -171.34% 0.00% 0.00% -
  Horiz. % -678.34% -911.46% -1,947.13% 271.34% 100.00% - -
Total Cost 23,216 14,644 18,453 17,613 35,406 34,881 32,335 -5.37%
  YoY % 58.54% -20.64% 4.77% -50.25% 1.51% 7.87% -
  Horiz. % 71.80% 45.29% 57.07% 54.47% 109.50% 107.87% 100.00%
Net Worth 113,058 88,410 84,257 8,544,248 68,463 48,786 40,082 18.86%
  YoY % 27.88% 4.93% -99.01% 12,380.00% 40.33% 21.72% -
  Horiz. % 282.07% 220.57% 210.21% 21,316.85% 170.81% 121.72% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 113,058 88,410 84,257 8,544,248 68,463 48,786 40,082 18.86%
  YoY % 27.88% 4.93% -99.01% 12,380.00% 40.33% 21.72% -
  Horiz. % 282.07% 220.57% 210.21% 21,316.85% 170.81% 121.72% 100.00%
NOSH 728,939 519,144 519,144 473,103 434,137 373,559 372,857 11.82%
  YoY % 40.41% 0.00% 9.73% 8.98% 16.22% 0.19% -
  Horiz. % 195.50% 139.23% 139.23% 126.89% 116.44% 100.19% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.89 % 9.31 % 5.34 % 7.23 % 6.64 % 5.94 % 9.50 % -1.10%
  YoY % -4.51% 74.34% -26.14% 8.89% 11.78% -37.47% -
  Horiz. % 93.58% 98.00% 56.21% 76.11% 69.89% 62.53% 100.00%
ROE 1.55 % 1.69 % 1.23 % 0.02 % 3.68 % 4.52 % 8.47 % -24.64%
  YoY % -8.28% 37.40% 6,050.00% -99.46% -18.58% -46.64% -
  Horiz. % 18.30% 19.95% 14.52% 0.24% 43.45% 53.36% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.50 3.11 3.75 4.01 8.74 9.93 9.58 -15.44%
  YoY % 12.54% -17.07% -6.48% -54.12% -11.98% 3.65% -
  Horiz. % 36.53% 32.46% 39.14% 41.86% 91.23% 103.65% 100.00%
EPS 0.24 0.29 0.20 0.29 0.58 0.59 0.91 -19.91%
  YoY % -17.24% 45.00% -31.03% -50.00% -1.69% -35.16% -
  Horiz. % 26.37% 31.87% 21.98% 31.87% 63.74% 64.84% 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 0.1551 0.1703 0.1623 18.0600 0.1577 0.1306 0.1075 6.30%
  YoY % -8.93% 4.93% -99.10% 11,352.12% 20.75% 21.49% -
  Horiz. % 144.28% 158.42% 150.98% 16,800.00% 146.70% 121.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.12 1.98 2.39 2.33 4.65 4.55 4.38 -5.49%
  YoY % 57.58% -17.15% 2.58% -49.89% 2.20% 3.88% -
  Horiz. % 71.23% 45.21% 54.57% 53.20% 106.16% 103.88% 100.00%
EPS 0.21 0.18 0.13 0.17 0.31 0.27 0.42 -10.91%
  YoY % 16.67% 38.46% -23.53% -45.16% 14.81% -35.71% -
  Horiz. % 50.00% 42.86% 30.95% 40.48% 73.81% 64.29% 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 0.1386 0.1084 0.1033 10.4736 0.0839 0.0598 0.0491 18.87%
  YoY % 27.86% 4.94% -99.01% 12,383.43% 40.30% 21.79% -
  Horiz. % 282.28% 220.77% 210.39% 21,331.16% 170.88% 121.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.2400 0.1650 0.2100 0.1900 0.2700 0.4000 0.1300 -
P/RPS 6.87 5.30 5.59 4.73 3.09 4.03 1.36 30.97%
  YoY % 29.62% -5.19% 18.18% 53.07% -23.33% 196.32% -
  Horiz. % 505.15% 389.71% 411.03% 347.79% 227.21% 296.32% 100.00%
P/EPS 99.97 57.26 105.44 65.52 46.55 67.80 14.29 38.27%
  YoY % 74.59% -45.69% 60.93% 40.75% -31.34% 374.46% -
  Horiz. % 699.58% 400.70% 737.86% 458.50% 325.75% 474.46% 100.00%
EY 1.00 1.75 0.95 1.53 2.15 1.48 7.00 -27.69%
  YoY % -42.86% 84.21% -37.91% -28.84% 45.27% -78.86% -
  Horiz. % 14.29% 25.00% 13.57% 21.86% 30.71% 21.14% 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 1.55 0.97 1.29 0.01 1.71 3.06 1.21 4.21%
  YoY % 59.79% -24.81% 12,800.00% -99.42% -44.12% 152.89% -
  Horiz. % 128.10% 80.17% 106.61% 0.83% 141.32% 252.89% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 15/08/19 16/08/18 14/08/17 08/08/16 26/08/15 22/08/14 05/08/13 -
Price 0.2000 0.2150 0.1900 0.2050 0.1900 0.3750 0.1600 -
P/RPS 5.72 6.91 5.06 5.11 2.18 3.78 1.67 22.76%
  YoY % -17.22% 36.56% -0.98% 134.40% -42.33% 126.35% -
  Horiz. % 342.51% 413.77% 302.99% 305.99% 130.54% 226.35% 100.00%
P/EPS 83.31 74.61 95.39 70.69 32.76 63.56 17.58 29.59%
  YoY % 11.66% -21.78% 34.94% 115.78% -48.46% 261.55% -
  Horiz. % 473.89% 424.40% 542.61% 402.10% 186.35% 361.55% 100.00%
EY 1.20 1.34 1.05 1.41 3.05 1.57 5.69 -22.84%
  YoY % -10.45% 27.62% -25.53% -53.77% 94.27% -72.41% -
  Horiz. % 21.09% 23.55% 18.45% 24.78% 53.60% 27.59% 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 1.29 1.26 1.17 0.01 1.20 2.87 1.49 -2.37%
  YoY % 2.38% 7.69% 11,600.00% -99.17% -58.19% 92.62% -
  Horiz. % 86.58% 84.56% 78.52% 0.67% 80.54% 192.62% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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