Highlights

[K1] YoY Quarter Result on 2017-12-31 [#4]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -368.05%    YoY -     57.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 31,348 26,704 18,757 18,547 21,238 33,910 54,208 -8.72%
  YoY % 17.39% 42.37% 1.13% -12.67% -37.37% -37.44% -
  Horiz. % 57.83% 49.26% 34.60% 34.21% 39.18% 62.56% 100.00%
PBT -5,355 2,128 1,599 -3,079 -6,912 3,130 4,015 -
  YoY % -351.64% 33.08% 151.93% 55.45% -320.83% -22.04% -
  Horiz. % -133.37% 53.00% 39.83% -76.69% -172.15% 77.96% 100.00%
Tax -1,233 -9 517 123 35 338 -685 10.28%
  YoY % -13,600.00% -101.74% 320.33% 251.43% -89.64% 149.34% -
  Horiz. % 180.00% 1.31% -75.47% -17.96% -5.11% -49.34% 100.00%
NP -6,588 2,119 2,116 -2,956 -6,877 3,468 3,330 -
  YoY % -410.90% 0.14% 171.58% 57.02% -298.30% 4.14% -
  Horiz. % -197.84% 63.63% 63.54% -88.77% -206.52% 104.14% 100.00%
NP to SH -6,588 1,260 2,111 -2,962 -7,043 3,468 3,330 -
  YoY % -622.86% -40.31% 171.27% 57.94% -303.09% 4.14% -
  Horiz. % -197.84% 37.84% 63.39% -88.95% -211.50% 104.14% 100.00%
Tax Rate - % 0.42 % -32.33 % - % - % -10.80 % 17.06 % -
  YoY % 0.00% 101.30% 0.00% 0.00% 0.00% -163.31% -
  Horiz. % 0.00% 2.46% -189.51% 0.00% 0.00% -63.31% 100.00%
Total Cost 37,936 24,585 16,641 21,503 28,115 30,442 50,878 -4.77%
  YoY % 54.31% 47.74% -22.61% -23.52% -7.64% -40.17% -
  Horiz. % 74.56% 48.32% 32.71% 42.26% 55.26% 59.83% 100.00%
Net Worth 110,020 117,359 96,282 87,268 75,981 9,987,840 5,967,981 -48.57%
  YoY % -6.25% 21.89% 10.33% 14.85% -99.24% 67.36% -
  Horiz. % 1.84% 1.97% 1.61% 1.46% 1.27% 167.36% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 3,251 2,730 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 19.08% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 119.08% 100.00%
Div Payout % - % - % - % - % - % 93.75 % 81.99 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 114.34% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 110,020 117,359 96,282 87,268 75,981 9,987,840 5,967,981 -48.57%
  YoY % -6.25% 21.89% 10.33% 14.85% -99.24% 67.36% -
  Horiz. % 1.84% 1.97% 1.61% 1.46% 1.27% 167.36% 100.00%
NOSH 783,067 728,939 650,115 519,144 472,818 433,499 384,534 12.57%
  YoY % 7.43% 12.12% 25.23% 9.80% 9.07% 12.73% -
  Horiz. % 203.64% 189.56% 169.07% 135.01% 122.96% 112.73% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -21.02 % 7.94 % 11.28 % -15.94 % -32.38 % 10.23 % 6.14 % -
  YoY % -364.74% -29.61% 170.77% 50.77% -416.52% 66.61% -
  Horiz. % -342.35% 129.32% 183.71% -259.61% -527.36% 166.61% 100.00%
ROE -5.99 % 1.07 % 2.19 % -3.39 % -9.27 % 0.03 % 0.06 % -
  YoY % -659.81% -51.14% 164.60% 63.43% -31,000.00% -50.00% -
  Horiz. % -9,983.33% 1,783.33% 3,650.00% -5,650.00% -15,450.00% 50.00% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.00 3.66 2.89 3.57 4.49 7.82 14.10 -18.92%
  YoY % 9.29% 26.64% -19.05% -20.49% -42.58% -44.54% -
  Horiz. % 28.37% 25.96% 20.50% 25.32% 31.84% 55.46% 100.00%
EPS -0.84 0.17 0.33 -0.57 -1.45 0.80 0.87 -
  YoY % -594.12% -48.48% 157.89% 60.69% -281.25% -8.05% -
  Horiz. % -96.55% 19.54% 37.93% -65.52% -166.67% 91.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.71 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.63% 100.00%
NAPS 0.1405 0.1610 0.1481 0.1681 0.1607 23.0400 15.5200 -54.31%
  YoY % -12.73% 8.71% -11.90% 4.60% -99.30% 48.45% -
  Horiz. % 0.91% 1.04% 0.95% 1.08% 1.04% 148.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.84 3.27 2.30 2.27 2.60 4.16 6.64 -8.72%
  YoY % 17.43% 42.17% 1.32% -12.69% -37.50% -37.35% -
  Horiz. % 57.83% 49.25% 34.64% 34.19% 39.16% 62.65% 100.00%
EPS -0.81 0.15 0.26 -0.36 -0.86 0.43 0.41 -
  YoY % -640.00% -42.31% 172.22% 58.14% -300.00% 4.88% -
  Horiz. % -197.56% 36.59% 63.41% -87.80% -209.76% 104.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 21.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 121.21% 100.00%
NAPS 0.1349 0.1439 0.1180 0.1070 0.0931 12.2431 7.3156 -48.57%
  YoY % -6.25% 21.95% 10.28% 14.93% -99.24% 67.36% -
  Horiz. % 1.84% 1.97% 1.61% 1.46% 1.27% 167.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.3600 0.2000 0.2000 0.1900 0.1550 0.3250 0.4250 -
P/RPS 8.99 5.46 6.93 5.32 3.45 4.15 3.01 19.98%
  YoY % 64.65% -21.21% 30.26% 54.20% -16.87% 37.87% -
  Horiz. % 298.67% 181.40% 230.23% 176.74% 114.62% 137.87% 100.00%
P/EPS -42.79 115.70 61.59 -33.30 -10.41 40.62 49.08 -
  YoY % -136.98% 87.86% 284.95% -219.88% -125.63% -17.24% -
  Horiz. % -87.18% 235.74% 125.49% -67.85% -21.21% 82.76% 100.00%
EY -2.34 0.86 1.62 -3.00 -9.61 2.46 2.04 -
  YoY % -372.09% -46.91% 154.00% 68.78% -490.65% 20.59% -
  Horiz. % -114.71% 42.16% 79.41% -147.06% -471.08% 120.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.31 1.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 38.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 138.32% 100.00%
P/NAPS 2.56 1.24 1.35 1.13 0.96 0.01 0.03 109.68%
  YoY % 106.45% -8.15% 19.47% 17.71% 9,500.00% -66.67% -
  Horiz. % 8,533.33% 4,133.33% 4,500.00% 3,766.67% 3,200.00% 33.33% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 27/02/20 27/02/19 26/02/18 21/02/17 26/02/16 25/02/15 -
Price 0.3350 0.2000 0.2400 0.1800 0.1800 0.2800 0.5250 -
P/RPS 8.37 5.46 8.32 5.04 4.01 3.58 3.72 14.46%
  YoY % 53.30% -34.37% 65.08% 25.69% 12.01% -3.76% -
  Horiz. % 225.00% 146.77% 223.66% 135.48% 107.80% 96.24% 100.00%
P/EPS -39.82 115.70 73.91 -31.55 -12.08 35.00 60.62 -
  YoY % -134.42% 56.54% 334.26% -161.18% -134.51% -42.26% -
  Horiz. % -65.69% 190.86% 121.92% -52.05% -19.93% 57.74% 100.00%
EY -2.51 0.86 1.35 -3.17 -8.28 2.86 1.65 -
  YoY % -391.86% -36.30% 142.59% 61.71% -389.51% 73.33% -
  Horiz. % -152.12% 52.12% 81.82% -192.12% -501.82% 173.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.68 1.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 98.52% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 198.52% 100.00%
P/NAPS 2.38 1.24 1.62 1.07 1.12 0.01 0.03 107.15%
  YoY % 91.94% -23.46% 51.40% -4.46% 11,100.00% -66.67% -
  Horiz. % 7,933.33% 4,133.33% 5,400.00% 3,566.67% 3,733.33% 33.33% 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
 
 

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