Highlights

[K1] YoY Quarter Result on 2017-06-30 [#2]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 14-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     111.73%    YoY -     -24.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 19,047 25,481 16,147 19,493 18,985 37,924 37,085 -10.50%
  YoY % -25.25% 57.81% -17.17% 2.68% -49.94% 2.26% -
  Horiz. % 51.36% 68.71% 43.54% 52.56% 51.19% 102.26% 100.00%
PBT -2,449 2,535 1,754 1,498 1,316 2,479 2,204 -
  YoY % -196.61% 44.53% 17.09% 13.83% -46.91% 12.48% -
  Horiz. % -111.12% 115.02% 79.58% 67.97% 59.71% 112.48% 100.00%
Tax -290 -270 -251 -458 56 39 0 -
  YoY % -7.41% -7.57% 45.20% -917.86% 43.59% 0.00% -
  Horiz. % -743.59% -692.31% -643.59% -1,174.36% 143.59% 100.00% -
NP -2,739 2,265 1,503 1,040 1,372 2,518 2,204 -
  YoY % -220.93% 50.70% 44.52% -24.20% -45.51% 14.25% -
  Horiz. % -124.27% 102.77% 68.19% 47.19% 62.25% 114.25% 100.00%
NP to SH -2,856 1,750 1,496 1,034 1,372 2,518 2,204 -
  YoY % -263.20% 16.98% 44.68% -24.64% -45.51% 14.25% -
  Horiz. % -129.58% 79.40% 67.88% 46.91% 62.25% 114.25% 100.00%
Tax Rate - % 10.65 % 14.31 % 30.57 % -4.26 % -1.57 % - % -
  YoY % 0.00% -25.58% -53.19% 817.61% -171.34% 0.00% -
  Horiz. % 0.00% -678.34% -911.46% -1,947.13% 271.34% 100.00% -
Total Cost 21,786 23,216 14,644 18,453 17,613 35,406 34,881 -7.54%
  YoY % -6.16% 58.54% -20.64% 4.77% -50.25% 1.51% -
  Horiz. % 62.46% 66.56% 41.98% 52.90% 50.49% 101.51% 100.00%
Net Worth 111,106 113,058 88,410 84,257 8,544,248 68,463 48,786 14.69%
  YoY % -1.73% 27.88% 4.93% -99.01% 12,380.00% 40.33% -
  Horiz. % 227.74% 231.74% 181.22% 172.70% 17,513.42% 140.33% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 111,106 113,058 88,410 84,257 8,544,248 68,463 48,786 14.69%
  YoY % -1.73% 27.88% 4.93% -99.01% 12,380.00% 40.33% -
  Horiz. % 227.74% 231.74% 181.22% 172.70% 17,513.42% 140.33% 100.00%
NOSH 751,733 728,939 519,144 519,144 473,103 434,137 373,559 12.35%
  YoY % 3.13% 40.41% 0.00% 9.73% 8.98% 16.22% -
  Horiz. % 201.24% 195.13% 138.97% 138.97% 126.65% 116.22% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -14.38 % 8.89 % 9.31 % 5.34 % 7.23 % 6.64 % 5.94 % -
  YoY % -261.75% -4.51% 74.34% -26.14% 8.89% 11.78% -
  Horiz. % -242.09% 149.66% 156.73% 89.90% 121.72% 111.78% 100.00%
ROE -2.57 % 1.55 % 1.69 % 1.23 % 0.02 % 3.68 % 4.52 % -
  YoY % -265.81% -8.28% 37.40% 6,050.00% -99.46% -18.58% -
  Horiz. % -56.86% 34.29% 37.39% 27.21% 0.44% 81.42% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.53 3.50 3.11 3.75 4.01 8.74 9.93 -20.36%
  YoY % -27.71% 12.54% -17.07% -6.48% -54.12% -11.98% -
  Horiz. % 25.48% 35.25% 31.32% 37.76% 40.38% 88.02% 100.00%
EPS -0.38 0.24 0.29 0.20 0.29 0.58 0.59 -
  YoY % -258.33% -17.24% 45.00% -31.03% -50.00% -1.69% -
  Horiz. % -64.41% 40.68% 49.15% 33.90% 49.15% 98.31% 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 0.1478 0.1551 0.1703 0.1623 18.0600 0.1577 0.1306 2.08%
  YoY % -4.71% -8.93% 4.93% -99.10% 11,352.12% 20.75% -
  Horiz. % 113.17% 118.76% 130.40% 124.27% 13,828.48% 120.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.33 3.12 1.98 2.39 2.33 4.65 4.55 -10.55%
  YoY % -25.32% 57.58% -17.15% 2.58% -49.89% 2.20% -
  Horiz. % 51.21% 68.57% 43.52% 52.53% 51.21% 102.20% 100.00%
EPS -0.35 0.21 0.18 0.13 0.17 0.31 0.27 -
  YoY % -266.67% 16.67% 38.46% -23.53% -45.16% 14.81% -
  Horiz. % -129.63% 77.78% 66.67% 48.15% 62.96% 114.81% 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 0.1362 0.1386 0.1084 0.1033 10.4736 0.0839 0.0598 14.69%
  YoY % -1.73% 27.86% 4.94% -99.01% 12,383.43% 40.30% -
  Horiz. % 227.76% 231.77% 181.27% 172.74% 17,514.38% 140.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4350 0.2400 0.1650 0.2100 0.1900 0.2700 0.4000 -
P/RPS 17.17 6.87 5.30 5.59 4.73 3.09 4.03 27.30%
  YoY % 149.93% 29.62% -5.19% 18.18% 53.07% -23.33% -
  Horiz. % 426.05% 170.47% 131.51% 138.71% 117.37% 76.67% 100.00%
P/EPS -114.50 99.97 57.26 105.44 65.52 46.55 67.80 -
  YoY % -214.53% 74.59% -45.69% 60.93% 40.75% -31.34% -
  Horiz. % -168.88% 147.45% 84.45% 155.52% 96.64% 68.66% 100.00%
EY -0.87 1.00 1.75 0.95 1.53 2.15 1.48 -
  YoY % -187.00% -42.86% 84.21% -37.91% -28.84% 45.27% -
  Horiz. % -58.78% 67.57% 118.24% 64.19% 103.38% 145.27% 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 2.94 1.55 0.97 1.29 0.01 1.71 3.06 -0.66%
  YoY % 89.68% 59.79% -24.81% 12,800.00% -99.42% -44.12% -
  Horiz. % 96.08% 50.65% 31.70% 42.16% 0.33% 55.88% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 15/08/19 16/08/18 14/08/17 08/08/16 26/08/15 22/08/14 -
Price 0.4150 0.2000 0.2150 0.1900 0.2050 0.1900 0.3750 -
P/RPS 16.38 5.72 6.91 5.06 5.11 2.18 3.78 27.66%
  YoY % 186.36% -17.22% 36.56% -0.98% 134.40% -42.33% -
  Horiz. % 433.33% 151.32% 182.80% 133.86% 135.19% 57.67% 100.00%
P/EPS -109.23 83.31 74.61 95.39 70.69 32.76 63.56 -
  YoY % -231.11% 11.66% -21.78% 34.94% 115.78% -48.46% -
  Horiz. % -171.85% 131.07% 117.39% 150.08% 111.22% 51.54% 100.00%
EY -0.92 1.20 1.34 1.05 1.41 3.05 1.57 -
  YoY % -176.67% -10.45% 27.62% -25.53% -53.77% 94.27% -
  Horiz. % -58.60% 76.43% 85.35% 66.88% 89.81% 194.27% 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 2.81 1.29 1.26 1.17 0.01 1.20 2.87 -0.35%
  YoY % 117.83% 2.38% 7.69% 11,600.00% -99.17% -58.19% -
  Horiz. % 97.91% 44.95% 43.90% 40.77% 0.35% 41.81% 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
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

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