Highlights

[K1] YoY Quarter Result on 2015-03-31 [#1]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -84.38%    YoY -     -83.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 18,786 19,967 22,261 32,623 45,886 36,086 35,904 -10.23%
  YoY % -5.91% -10.31% -31.76% -28.90% 27.16% 0.51% -
  Horiz. % 52.32% 55.61% 62.00% 90.86% 127.80% 100.51% 100.00%
PBT 305 -8,438 -1,193 846 3,241 -5,597 628 -11.34%
  YoY % 103.61% -607.29% -241.02% -73.90% 157.91% -991.24% -
  Horiz. % 48.57% -1,343.63% -189.97% 134.71% 516.08% -891.24% 100.00%
Tax -277 -360 -166 -326 0 0 0 -
  YoY % 23.06% -116.87% 49.08% 0.00% 0.00% 0.00% -
  Horiz. % 84.97% 110.43% 50.92% 100.00% - - -
NP 28 -8,798 -1,359 520 3,241 -5,597 628 -40.44%
  YoY % 100.32% -547.39% -361.35% -83.96% 157.91% -991.24% -
  Horiz. % 4.46% -1,400.96% -216.40% 82.80% 516.08% -891.24% 100.00%
NP to SH 21 -8,814 -1,359 520 3,241 -5,597 628 -43.23%
  YoY % 100.24% -548.57% -361.35% -83.96% 157.91% -991.24% -
  Horiz. % 3.34% -1,403.50% -216.40% 82.80% 516.08% -891.24% 100.00%
Tax Rate 90.82 % - % - % 38.53 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 235.71% 0.00% 0.00% 100.00% - - -
Total Cost 18,758 28,765 23,620 32,103 42,645 41,683 35,276 -9.99%
  YoY % -34.79% 21.78% -26.42% -24.72% 2.31% 18.16% -
  Horiz. % 53.17% 81.54% 66.96% 91.01% 120.89% 118.16% 100.00%
Net Worth 86,541 77,174 8,318,017 6,547,666 4,645,433 3,696,273 45,390 11.35%
  YoY % 12.14% -99.07% 27.04% 40.95% 25.68% 8,043.29% -
  Horiz. % 190.66% 170.02% 18,325.48% 14,425.21% 10,234.39% 8,143.29% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 86,541 77,174 8,318,017 6,547,666 4,645,433 3,696,273 45,390 11.35%
  YoY % 12.14% -99.07% 27.04% 40.95% 25.68% 8,043.29% -
  Horiz. % 190.66% 170.02% 18,325.48% 14,425.21% 10,234.39% 8,143.29% 100.00%
NOSH 519,144 481,437 468,620 433,333 372,528 375,637 348,888 6.84%
  YoY % 7.83% 2.73% 8.14% 16.32% -0.83% 7.67% -
  Horiz. % 148.80% 137.99% 134.32% 124.20% 106.78% 107.67% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.15 % -44.06 % -6.10 % 1.59 % 7.06 % -15.51 % 1.75 % -33.59%
  YoY % 100.34% -622.30% -483.65% -77.48% 145.52% -986.29% -
  Horiz. % 8.57% -2,517.71% -348.57% 90.86% 403.43% -886.29% 100.00%
ROE 0.02 % -11.42 % -0.02 % 0.01 % 0.07 % -0.15 % 1.38 % -50.61%
  YoY % 100.18% -57,000.00% -300.00% -85.71% 146.67% -110.87% -
  Horiz. % 1.45% -827.54% -1.45% 0.72% 5.07% -10.87% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.62 4.15 4.75 7.53 12.32 9.61 10.29 -15.97%
  YoY % -12.77% -12.63% -36.92% -38.88% 28.20% -6.61% -
  Horiz. % 35.18% 40.33% 46.16% 73.18% 119.73% 93.39% 100.00%
EPS 0.01 -1.83 -0.29 0.12 0.87 -1.49 0.18 -38.21%
  YoY % 100.55% -531.03% -341.67% -86.21% 158.39% -927.78% -
  Horiz. % 5.56% -1,016.67% -161.11% 66.67% 483.33% -827.78% 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 0.1667 0.1603 17.7500 15.1100 12.4700 9.8400 0.1301 4.22%
  YoY % 3.99% -99.10% 17.47% 21.17% 26.73% 7,463.41% -
  Horiz. % 128.13% 123.21% 13,643.35% 11,614.14% 9,584.93% 7,563.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.30 2.45 2.73 4.00 5.62 4.42 4.40 -10.24%
  YoY % -6.12% -10.26% -31.75% -28.83% 27.15% 0.45% -
  Horiz. % 52.27% 55.68% 62.05% 90.91% 127.73% 100.45% 100.00%
EPS 0.00 -1.08 -0.17 0.06 0.40 -0.69 0.08 -
  YoY % 0.00% -535.29% -383.33% -85.00% 157.97% -962.50% -
  Horiz. % 0.00% -1,350.00% -212.50% 75.00% 500.00% -862.50% 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 0.1061 0.0946 10.1962 8.0261 5.6944 4.5309 0.0556 11.37%
  YoY % 12.16% -99.07% 27.04% 40.95% 25.68% 8,049.10% -
  Horiz. % 190.83% 170.14% 18,338.49% 14,435.43% 10,241.73% 8,149.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1500 0.2100 0.2650 0.5000 0.3250 0.1250 0.2500 -
P/RPS 4.15 5.06 5.58 6.64 2.64 1.30 2.43 9.33%
  YoY % -17.98% -9.32% -15.96% 151.52% 103.08% -46.50% -
  Horiz. % 170.78% 208.23% 229.63% 273.25% 108.64% 53.50% 100.00%
P/EPS 3,708.17 -11.47 -91.38 416.67 37.36 -8.39 138.89 72.84%
  YoY % 32,429.29% 87.45% -121.93% 1,015.28% 545.29% -106.04% -
  Horiz. % 2,669.86% -8.26% -65.79% 300.00% 26.90% -6.04% 100.00%
EY 0.03 -8.72 -1.09 0.24 2.68 -11.92 0.72 -41.11%
  YoY % 100.34% -700.00% -554.17% -91.04% 122.48% -1,755.56% -
  Horiz. % 4.17% -1,211.11% -151.39% 33.33% 372.22% -1,655.56% 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 0.90 1.31 0.01 0.03 0.03 0.01 1.92 -11.86%
  YoY % -31.30% 13,000.00% -66.67% 0.00% 200.00% -99.48% -
  Horiz. % 46.88% 68.23% 0.52% 1.56% 1.56% 0.52% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 26/05/17 20/05/16 27/05/15 15/05/14 29/05/13 18/05/12 -
Price 0.1500 0.2250 0.2400 0.6250 0.4050 0.1600 0.2500 -
P/RPS 4.15 5.43 5.05 8.30 3.29 1.67 2.43 9.33%
  YoY % -23.57% 7.52% -39.16% 152.28% 97.01% -31.28% -
  Horiz. % 170.78% 223.46% 207.82% 341.56% 135.39% 68.72% 100.00%
P/EPS 3,708.17 -12.29 -82.76 520.83 46.55 -10.74 138.89 72.84%
  YoY % 30,272.25% 85.15% -115.89% 1,018.86% 533.43% -107.73% -
  Horiz. % 2,669.86% -8.85% -59.59% 374.99% 33.52% -7.73% 100.00%
EY 0.03 -8.14 -1.21 0.19 2.15 -9.31 0.72 -41.11%
  YoY % 100.37% -572.73% -736.84% -91.16% 123.09% -1,393.06% -
  Horiz. % 4.17% -1,130.56% -168.06% 26.39% 298.61% -1,293.06% 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 0.90 1.40 0.01 0.04 0.03 0.02 1.92 -11.86%
  YoY % -35.71% 13,900.00% -75.00% 33.33% 50.00% -98.96% -
  Horiz. % 46.88% 72.92% 0.52% 2.08% 1.56% 1.04% 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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

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