Highlights

[K1] YoY 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 -     -272.08%    YoY -     -154.35%
Quarter Report


View:


Show?  YoY % Horiz. %

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 26,941 20,091 20,261 19,380 41,605 48,918 47,663 -9.07%
  YoY % 34.09% -0.84% 4.55% -53.42% -14.95% 2.63% -
  Horiz. % 56.52% 42.15% 42.51% 40.66% 87.29% 102.63% 100.00%
PBT 2,003 2,313 1,438 -2,262 4,460 3,103 1,331 7.05%
  YoY % -13.40% 60.85% 163.57% -150.72% 43.73% 133.13% -
  Horiz. % 150.49% 173.78% 108.04% -169.95% 335.09% 233.13% 100.00%
Tax -204 -306 -330 -99 -116 0 0 -
  YoY % 33.33% 7.27% -233.33% 14.66% 0.00% 0.00% -
  Horiz. % 175.86% 263.79% 284.48% 85.34% 100.00% - -
NP 1,799 2,007 1,108 -2,361 4,344 3,103 1,331 5.15%
  YoY % -10.36% 81.14% 146.93% -154.35% 39.99% 133.13% -
  Horiz. % 135.16% 150.79% 83.25% -177.39% 326.37% 233.13% 100.00%
NP to SH 1,501 2,017 1,105 -2,361 4,344 3,103 1,331 2.02%
  YoY % -25.58% 82.53% 146.80% -154.35% 39.99% 133.13% -
  Horiz. % 112.77% 151.54% 83.02% -177.39% 326.37% 233.13% 100.00%
Tax Rate 10.18 % 13.23 % 22.95 % - % 2.60 % - % - % -
  YoY % -23.05% -42.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 391.54% 508.85% 882.69% 0.00% 100.00% - -
Total Cost 25,142 18,084 19,153 21,741 37,261 45,815 46,332 -9.68%
  YoY % 39.03% -5.58% -11.90% -41.65% -18.67% -1.12% -
  Horiz. % 54.26% 39.03% 41.34% 46.92% 80.42% 98.88% 100.00%
Net Worth 115,536 90,902 85,295 8,291,831 72,848 5,189,113 42,249 18.25%
  YoY % 27.10% 6.57% -98.97% 11,282.24% -98.60% 12,182.00% -
  Horiz. % 273.46% 215.15% 201.88% 19,625.76% 172.42% 12,282.00% 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 8,291,831 72,848 5,189,113 42,249 18.25%
  YoY % 27.10% 6.57% -98.97% 11,282.24% -98.60% 12,182.00% -
  Horiz. % 273.46% 215.15% 201.88% 19,625.76% 172.42% 12,282.00% 100.00%
NOSH 728,939 519,144 519,144 472,200 434,400 373,855 380,285 11.45%
  YoY % 40.41% 0.00% 9.94% 8.70% 16.19% -1.69% -
  Horiz. % 191.68% 136.51% 136.51% 124.17% 114.23% 98.31% 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 6.68 % 9.99 % 5.47 % -12.18 % 10.44 % 6.34 % 2.79 % 15.66%
  YoY % -33.13% 82.63% 144.91% -216.67% 64.67% 127.24% -
  Horiz. % 239.43% 358.06% 196.06% -436.56% 374.19% 227.24% 100.00%
ROE 1.30 % 2.22 % 1.30 % -0.03 % 5.96 % 0.06 % 3.15 % -13.71%
  YoY % -41.44% 70.77% 4,433.33% -100.50% 9,833.33% -98.10% -
  Horiz. % 41.27% 70.48% 41.27% -0.95% 189.21% 1.90% 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 3.70 3.87 3.90 4.10 9.58 13.08 12.53 -18.39%
  YoY % -4.39% -0.77% -4.88% -57.20% -26.76% 4.39% -
  Horiz. % 29.53% 30.89% 31.13% 32.72% 76.46% 104.39% 100.00%
EPS 0.21 0.39 0.22 -0.50 1.00 0.83 0.35 -8.16%
  YoY % -46.15% 77.27% 144.00% -150.00% 20.48% 137.14% -
  Horiz. % 60.00% 111.43% 62.86% -142.86% 285.71% 237.14% 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 3.30 2.46 2.48 2.38 5.10 6.00 5.84 -9.07%
  YoY % 34.15% -0.81% 4.20% -53.33% -15.00% 2.74% -
  Horiz. % 56.51% 42.12% 42.47% 40.75% 87.33% 102.74% 100.00%
EPS 0.18 0.25 0.14 -0.29 0.53 0.38 0.16 1.98%
  YoY % -28.00% 78.57% 148.28% -154.72% 39.47% 137.50% -
  Horiz. % 112.50% 156.25% 87.50% -181.25% 331.25% 237.50% 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 10.1641 0.0893 6.3608 0.0518 18.24%
  YoY % 27.11% 6.50% -98.97% 11,281.97% -98.60% 12,179.54% -
  Horiz. % 273.36% 215.06% 201.93% 19,621.81% 172.39% 12,279.54% 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 5.28 5.68 4.87 4.51 2.45 2.83 1.28 26.63%
  YoY % -7.04% 16.63% 7.98% 84.08% -13.43% 121.09% -
  Horiz. % 412.50% 443.75% 380.47% 352.34% 191.41% 221.09% 100.00%
P/EPS 94.70 56.62 89.26 -37.00 23.50 44.58 45.71 12.90%
  YoY % 67.26% -36.57% 341.24% -257.45% -47.29% -2.47% -
  Horiz. % 207.18% 123.87% 195.27% -80.95% 51.41% 97.53% 100.00%
EY 1.06 1.77 1.12 -2.70 4.26 2.24 2.19 -11.39%
  YoY % -40.11% 58.04% 141.48% -163.38% 90.18% 2.28% -
  Horiz. % 48.40% 80.82% 51.14% -123.29% 194.52% 102.28% 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 6.22 7.88 4.74 3.78 3.24 2.37 3.07 12.48%
  YoY % -21.07% 66.24% 25.40% 16.67% 36.71% -22.80% -
  Horiz. % 202.61% 256.68% 154.40% 123.13% 105.54% 77.20% 100.00%
P/EPS 111.70 78.50 86.92 -31.00 31.00 37.35 110.00 0.26%
  YoY % 42.29% -9.69% 380.39% -200.00% -17.00% -66.05% -
  Horiz. % 101.55% 71.36% 79.02% -28.18% 28.18% 33.95% 100.00%
EY 0.90 1.27 1.15 -3.23 3.23 2.68 0.91 -0.18%
  YoY % -29.13% 10.43% 135.60% -200.00% 20.52% 194.51% -
  Horiz. % 98.90% 139.56% 126.37% -354.95% 354.95% 294.51% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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