Highlights

[K1] YoY Quarter Result on 2015-12-31 [#4]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -20.17%    YoY -     4.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 18,757 18,547 21,238 33,910 54,208 51,774 39,143 -11.53%
  YoY % 1.13% -12.67% -37.37% -37.44% 4.70% 32.27% -
  Horiz. % 47.92% 47.38% 54.26% 86.63% 138.49% 132.27% 100.00%
PBT 1,599 -3,079 -6,912 3,130 4,015 2,019 -4,362 -
  YoY % 151.93% 55.45% -320.83% -22.04% 98.86% 146.29% -
  Horiz. % -36.66% 70.59% 158.46% -71.76% -92.04% -46.29% 100.00%
Tax 517 123 35 338 -685 -133 -21 -
  YoY % 320.33% 251.43% -89.64% 149.34% -415.04% -533.33% -
  Horiz. % -2,461.90% -585.71% -166.67% -1,609.52% 3,261.90% 633.33% 100.00%
NP 2,116 -2,956 -6,877 3,468 3,330 1,886 -4,383 -
  YoY % 171.58% 57.02% -298.30% 4.14% 76.56% 143.03% -
  Horiz. % -48.28% 67.44% 156.90% -79.12% -75.98% -43.03% 100.00%
NP to SH 2,111 -2,962 -7,043 3,468 3,330 1,886 -4,383 -
  YoY % 171.27% 57.94% -303.09% 4.14% 76.56% 143.03% -
  Horiz. % -48.16% 67.58% 160.69% -79.12% -75.98% -43.03% 100.00%
Tax Rate -32.33 % - % - % -10.80 % 17.06 % 6.59 % - % -
  YoY % 0.00% 0.00% 0.00% -163.31% 158.88% 0.00% -
  Horiz. % -490.59% 0.00% 0.00% -163.88% 258.88% 100.00% -
Total Cost 16,641 21,503 28,115 30,442 50,878 49,888 43,526 -14.80%
  YoY % -22.61% -23.52% -7.64% -40.17% 1.98% 14.62% -
  Horiz. % 38.23% 49.40% 64.59% 69.94% 116.89% 114.62% 100.00%
Net Worth 96,282 87,268 75,981 9,987,840 5,967,981 43,824 4,241,196 -46.77%
  YoY % 10.33% 14.85% -99.24% 67.36% 13,517.82% -98.97% -
  Horiz. % 2.27% 2.06% 1.79% 235.50% 140.71% 1.03% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 3,251 2,730 - - -
  YoY % 0.00% 0.00% 0.00% 19.08% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 119.08% 100.00% - -
Div Payout % - % - % - % 93.75 % 81.99 % - % - % -
  YoY % 0.00% 0.00% 0.00% 14.34% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 114.34% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 96,282 87,268 75,981 9,987,840 5,967,981 43,824 4,241,196 -46.77%
  YoY % 10.33% 14.85% -99.24% 67.36% 13,517.82% -98.97% -
  Horiz. % 2.27% 2.06% 1.79% 235.50% 140.71% 1.03% 100.00%
NOSH 650,115 519,144 472,818 433,499 384,534 377,800 374,333 9.63%
  YoY % 25.23% 9.80% 9.07% 12.73% 1.78% 0.93% -
  Horiz. % 173.67% 138.69% 126.31% 115.81% 102.73% 100.93% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.28 % -15.94 % -32.38 % 10.23 % 6.14 % 3.64 % -11.20 % -
  YoY % 170.77% 50.77% -416.52% 66.61% 68.68% 132.50% -
  Horiz. % -100.71% 142.32% 289.11% -91.34% -54.82% -32.50% 100.00%
ROE 2.19 % -3.39 % -9.27 % 0.03 % 0.06 % 4.30 % -0.10 % -
  YoY % 164.60% 63.43% -31,000.00% -50.00% -98.60% 4,400.00% -
  Horiz. % -2,190.00% 3,390.00% 9,270.00% -30.00% -60.00% -4,300.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.89 3.57 4.49 7.82 14.10 13.70 10.46 -19.29%
  YoY % -19.05% -20.49% -42.58% -44.54% 2.92% 30.98% -
  Horiz. % 27.63% 34.13% 42.93% 74.76% 134.80% 130.98% 100.00%
EPS 0.33 -0.57 -1.45 0.80 0.87 0.50 -1.17 -
  YoY % 157.89% 60.69% -281.25% -8.05% 74.00% 142.74% -
  Horiz. % -28.21% 48.72% 123.93% -68.38% -74.36% -42.74% 100.00%
DPS 0.00 0.00 0.00 0.75 0.71 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 5.63% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 105.63% 100.00% - -
NAPS 0.1481 0.1681 0.1607 23.0400 15.5200 0.1160 11.3300 -51.45%
  YoY % -11.90% 4.60% -99.30% 48.45% 13,279.31% -98.98% -
  Horiz. % 1.31% 1.48% 1.42% 203.35% 136.98% 1.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.30 2.27 2.60 4.16 6.64 6.35 4.80 -11.53%
  YoY % 1.32% -12.69% -37.50% -37.35% 4.57% 32.29% -
  Horiz. % 47.92% 47.29% 54.17% 86.67% 138.33% 132.29% 100.00%
EPS 0.26 -0.36 -0.86 0.43 0.41 0.23 -0.54 -
  YoY % 172.22% 58.14% -300.00% 4.88% 78.26% 142.59% -
  Horiz. % -48.15% 66.67% 159.26% -79.63% -75.93% -42.59% 100.00%
DPS 0.00 0.00 0.00 0.40 0.33 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 21.21% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 121.21% 100.00% - -
NAPS 0.1180 0.1070 0.0931 12.2431 7.3156 0.0537 5.1989 -46.77%
  YoY % 10.28% 14.93% -99.24% 67.36% 13,523.09% -98.97% -
  Horiz. % 2.27% 2.06% 1.79% 235.49% 140.71% 1.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2000 0.1900 0.1550 0.3250 0.4250 0.3250 0.1900 -
P/RPS 6.93 5.32 3.45 4.15 3.01 2.37 1.82 24.95%
  YoY % 30.26% 54.20% -16.87% 37.87% 27.00% 30.22% -
  Horiz. % 380.77% 292.31% 189.56% 228.02% 165.38% 130.22% 100.00%
P/EPS 61.59 -33.30 -10.41 40.62 49.08 65.10 -16.23 -
  YoY % 284.95% -219.88% -125.63% -17.24% -24.61% 501.11% -
  Horiz. % -379.48% 205.18% 64.14% -250.28% -302.40% -401.11% 100.00%
EY 1.62 -3.00 -9.61 2.46 2.04 1.54 -6.16 -
  YoY % 154.00% 68.78% -490.65% 20.59% 32.47% 125.00% -
  Horiz. % -26.30% 48.70% 156.01% -39.94% -33.12% -25.00% 100.00%
DY 0.00 0.00 0.00 2.31 1.67 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 38.32% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 138.32% 100.00% - -
P/NAPS 1.35 1.13 0.96 0.01 0.03 2.80 0.02 101.72%
  YoY % 19.47% 17.71% 9,500.00% -66.67% -98.93% 13,900.00% -
  Horiz. % 6,750.00% 5,650.00% 4,800.00% 50.00% 150.00% 14,000.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 21/02/17 26/02/16 25/02/15 19/02/14 26/02/13 -
Price 0.2400 0.1800 0.1800 0.2800 0.5250 0.3550 0.1400 -
P/RPS 8.32 5.04 4.01 3.58 3.72 2.59 1.34 35.55%
  YoY % 65.08% 25.69% 12.01% -3.76% 43.63% 93.28% -
  Horiz. % 620.90% 376.12% 299.25% 267.16% 277.61% 193.28% 100.00%
P/EPS 73.91 -31.55 -12.08 35.00 60.62 71.11 -11.96 -
  YoY % 334.26% -161.18% -134.51% -42.26% -14.75% 694.57% -
  Horiz. % -617.98% 263.80% 101.00% -292.64% -506.86% -594.57% 100.00%
EY 1.35 -3.17 -8.28 2.86 1.65 1.41 -8.36 -
  YoY % 142.59% 61.71% -389.51% 73.33% 17.02% 116.87% -
  Horiz. % -16.15% 37.92% 99.04% -34.21% -19.74% -16.87% 100.00%
DY 0.00 0.00 0.00 2.68 1.35 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 98.52% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 198.52% 100.00% - -
P/NAPS 1.62 1.07 1.12 0.01 0.03 3.06 0.01 133.39%
  YoY % 51.40% -4.46% 11,100.00% -66.67% -99.02% 30,500.00% -
  Horiz. % 16,200.00% 10,700.00% 11,200.00% 100.00% 300.00% 30,600.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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