Highlights

[K1] YoY Quarter Result on 2021-03-31 [#1]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 03-May-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     117.50%    YoY -     967.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 31,031 16,958 17,952 18,786 19,967 22,261 32,623 -0.83%
  YoY % 82.99% -5.54% -4.44% -5.91% -10.31% -31.76% -
  Horiz. % 95.12% 51.98% 55.03% 57.59% 61.21% 68.24% 100.00%
PBT 1,254 414 1,790 305 -8,438 -1,193 846 6.77%
  YoY % 202.90% -76.87% 486.89% 103.61% -607.29% -241.02% -
  Horiz. % 148.23% 48.94% 211.58% 36.05% -997.40% -141.02% 100.00%
Tax -101 -12 10 -277 -360 -166 -326 -17.73%
  YoY % -741.67% -220.00% 103.61% 23.06% -116.87% 49.08% -
  Horiz. % 30.98% 3.68% -3.07% 84.97% 110.43% 50.92% 100.00%
NP 1,153 402 1,800 28 -8,798 -1,359 520 14.18%
  YoY % 186.82% -77.67% 6,328.57% 100.32% -547.39% -361.35% -
  Horiz. % 221.73% 77.31% 346.15% 5.38% -1,691.92% -261.35% 100.00%
NP to SH 1,153 108 1,712 21 -8,814 -1,359 520 14.18%
  YoY % 967.59% -93.69% 8,052.38% 100.24% -548.57% -361.35% -
  Horiz. % 221.73% 20.77% 329.23% 4.04% -1,695.00% -261.35% 100.00%
Tax Rate 8.05 % 2.90 % -0.56 % 90.82 % - % - % 38.53 % -22.95%
  YoY % 177.59% 617.86% -100.62% 0.00% 0.00% 0.00% -
  Horiz. % 20.89% 7.53% -1.45% 235.71% 0.00% 0.00% 100.00%
Total Cost 29,878 16,556 16,152 18,758 28,765 23,620 32,103 -1.19%
  YoY % 80.47% 2.50% -13.89% -34.79% 21.78% -26.42% -
  Horiz. % 93.07% 51.57% 50.31% 58.43% 89.60% 73.58% 100.00%
Net Worth 116,168 101,249 110,580 86,541 77,174 8,318,017 6,547,666 -48.90%
  YoY % 14.74% -8.44% 27.78% 12.14% -99.07% 27.04% -
  Horiz. % 1.77% 1.55% 1.69% 1.32% 1.18% 127.04% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 116,168 101,249 110,580 86,541 77,174 8,318,017 6,547,666 -48.90%
  YoY % 14.74% -8.44% 27.78% 12.14% -99.07% 27.04% -
  Horiz. % 1.77% 1.55% 1.69% 1.32% 1.18% 127.04% 100.00%
NOSH 815,792 728,939 728,939 519,144 481,437 468,620 433,333 11.11%
  YoY % 11.92% 0.00% 40.41% 7.83% 2.73% 8.14% -
  Horiz. % 188.26% 168.22% 168.22% 119.80% 111.10% 108.14% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.72 % 2.37 % 10.03 % 0.15 % -44.06 % -6.10 % 1.59 % 15.20%
  YoY % 56.96% -76.37% 6,586.67% 100.34% -622.30% -483.65% -
  Horiz. % 233.96% 149.06% 630.82% 9.43% -2,771.07% -383.65% 100.00%
ROE 0.99 % 0.11 % 1.55 % 0.02 % -11.42 % -0.02 % 0.01 % 114.93%
  YoY % 800.00% -92.90% 7,650.00% 100.18% -57,000.00% -300.00% -
  Horiz. % 9,900.00% 1,100.00% 15,500.00% 200.00% -114,200.00% -200.00% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.80 2.33 2.46 3.62 4.15 4.75 7.53 -10.76%
  YoY % 63.09% -5.28% -32.04% -12.77% -12.63% -36.92% -
  Horiz. % 50.46% 30.94% 32.67% 48.07% 55.11% 63.08% 100.00%
EPS 0.14 0.01 0.24 0.01 -1.83 -0.29 0.12 2.60%
  YoY % 1,300.00% -95.83% 2,300.00% 100.55% -531.03% -341.67% -
  Horiz. % 116.67% 8.33% 200.00% 8.33% -1,525.00% -241.67% 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 0.1424 0.1389 0.1517 0.1667 0.1603 17.7500 15.1100 -54.01%
  YoY % 2.52% -8.44% -9.00% 3.99% -99.10% 17.47% -
  Horiz. % 0.94% 0.92% 1.00% 1.10% 1.06% 117.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.80 2.08 2.20 2.30 2.45 2.73 4.00 -0.85%
  YoY % 82.69% -5.45% -4.35% -6.12% -10.26% -31.75% -
  Horiz. % 95.00% 52.00% 55.00% 57.50% 61.25% 68.25% 100.00%
EPS 0.14 0.01 0.21 0.00 -1.08 -0.17 0.06 15.15%
  YoY % 1,300.00% -95.24% 0.00% 0.00% -535.29% -383.33% -
  Horiz. % 233.33% 16.67% 350.00% 0.00% -1,800.00% -283.33% 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 0.1424 0.1241 0.1355 0.1061 0.0946 10.1962 8.0261 -48.90%
  YoY % 14.75% -8.41% 27.71% 12.16% -99.07% 27.04% -
  Horiz. % 1.77% 1.55% 1.69% 1.32% 1.18% 127.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.2650 0.1300 0.2200 0.1500 0.2100 0.2650 0.5000 -
P/RPS 6.97 5.59 8.93 4.15 5.06 5.58 6.64 0.81%
  YoY % 24.69% -37.40% 115.18% -17.98% -9.32% -15.96% -
  Horiz. % 104.97% 84.19% 134.49% 62.50% 76.20% 84.04% 100.00%
P/EPS 187.50 877.43 93.67 3,708.17 -11.47 -91.38 416.67 -12.45%
  YoY % -78.63% 836.72% -97.47% 32,429.29% 87.45% -121.93% -
  Horiz. % 45.00% 210.58% 22.48% 889.95% -2.75% -21.93% 100.00%
EY 0.53 0.11 1.07 0.03 -8.72 -1.09 0.24 14.10%
  YoY % 381.82% -89.72% 3,466.67% 100.34% -700.00% -554.17% -
  Horiz. % 220.83% 45.83% 445.83% 12.50% -3,633.33% -454.17% 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 1.86 0.94 1.45 0.90 1.31 0.01 0.03 98.82%
  YoY % 97.87% -35.17% 61.11% -31.30% 13,000.00% -66.67% -
  Horiz. % 6,200.00% 3,133.33% 4,833.33% 3,000.00% 4,366.67% 33.33% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 03/05/21 29/06/20 30/05/19 28/05/18 26/05/17 20/05/16 27/05/15 -
Price 0.2900 0.4700 0.2500 0.1500 0.2250 0.2400 0.6250 -
P/RPS 7.62 20.20 10.15 4.15 5.43 5.05 8.30 -1.41%
  YoY % -62.28% 99.01% 144.58% -23.57% 7.52% -39.16% -
  Horiz. % 91.81% 243.37% 122.29% 50.00% 65.42% 60.84% 100.00%
P/EPS 205.19 3,172.24 106.45 3,708.17 -12.29 -82.76 520.83 -14.37%
  YoY % -93.53% 2,880.03% -97.13% 30,272.25% 85.15% -115.89% -
  Horiz. % 39.40% 609.07% 20.44% 711.97% -2.36% -15.89% 100.00%
EY 0.49 0.03 0.94 0.03 -8.14 -1.21 0.19 17.09%
  YoY % 1,533.33% -96.81% 3,033.33% 100.37% -572.73% -736.84% -
  Horiz. % 257.89% 15.79% 494.74% 15.79% -4,284.21% -636.84% 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 2.04 3.38 1.65 0.90 1.40 0.01 0.04 92.46%
  YoY % -39.64% 104.85% 83.33% -35.71% 13,900.00% -75.00% -
  Horiz. % 5,100.00% 8,450.00% 4,125.00% 2,250.00% 3,500.00% 25.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

431  538  571 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.09-0.01 
 MAYBULK 0.82+0.095 
 DATAPRP 1.96+0.01 
 TANCO 0.10+0.01 
 SUPERMX 4.87-0.70 
 CMSB 1.70-0.33 
 MINHO-WC 0.105+0.035 
 SAUDEE 0.22+0.025 
 SEDANIA 0.3050.00 
 LIONIND 0.935+0.01 

FEATURED POSTS

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