Highlights

[K1] YoY TTM Result on 2013-06-30 [#2]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 05-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     65.60%    YoY -     74.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 116,761 173,673 182,408 158,585 146,060 139,921 114,851 0.28%
  YoY % -32.77% -4.79% 15.02% 8.58% 4.39% 21.83% -
  Horiz. % 101.66% 151.22% 158.82% 138.08% 127.17% 121.83% 100.00%
PBT 7,509 10,443 8,795 -6,052 -24,150 8,522 6,379 2.75%
  YoY % -28.10% 18.74% 245.32% 74.94% -383.38% 33.59% -
  Horiz. % 117.71% 163.71% 137.87% -94.87% -378.59% 133.59% 100.00%
Tax 606 -972 -133 -21 115 -161 -221 -
  YoY % 162.35% -630.83% -533.33% -118.26% 171.43% 27.15% -
  Horiz. % -274.21% 439.82% 60.18% 9.50% -52.04% 72.85% 100.00%
NP 8,115 9,471 8,662 -6,073 -24,035 8,361 6,158 4.70%
  YoY % -14.32% 9.34% 242.63% 74.73% -387.47% 35.77% -
  Horiz. % 131.78% 153.80% 140.66% -98.62% -390.31% 135.77% 100.00%
NP to SH 8,274 9,471 8,662 -6,073 -24,035 8,471 6,353 4.50%
  YoY % -12.64% 9.34% 242.63% 74.73% -383.73% 33.34% -
  Horiz. % 130.24% 149.08% 136.35% -95.59% -378.33% 133.34% 100.00%
Tax Rate -8.07 % 9.31 % 1.51 % - % - % 1.89 % 3.46 % -
  YoY % -186.68% 516.56% 0.00% 0.00% 0.00% -45.38% -
  Horiz. % -233.24% 269.08% 43.64% 0.00% 0.00% 54.62% 100.00%
Total Cost 108,646 164,202 173,746 164,658 170,095 131,560 108,693 -0.01%
  YoY % -33.83% -5.49% 5.52% -3.20% 29.29% 21.04% -
  Horiz. % 99.96% 151.07% 159.85% 151.49% 156.49% 121.04% 100.00%
Net Worth 8,544,248 68,463 48,786 40,082 4,193,280 59,956 51,489 134.24%
  YoY % 12,380.00% 40.33% 21.72% -99.04% 6,893.87% 16.45% -
  Horiz. % 16,594.30% 132.97% 94.75% 77.85% 8,144.02% 116.45% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 0 2,730 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 28.83 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 8,544,248 68,463 48,786 40,082 4,193,280 59,956 51,489 134.24%
  YoY % 12,380.00% 40.33% 21.72% -99.04% 6,893.87% 16.45% -
  Horiz. % 16,594.30% 132.97% 94.75% 77.85% 8,144.02% 116.45% 100.00%
NOSH 473,103 434,137 373,559 372,857 364,000 340,468 112,914 26.94%
  YoY % 8.98% 16.22% 0.19% 2.43% 6.91% 201.53% -
  Horiz. % 418.99% 384.48% 330.83% 330.21% 322.37% 301.53% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.95 % 5.45 % 4.75 % -3.83 % -16.46 % 5.98 % 5.36 % 4.42%
  YoY % 27.52% 14.74% 224.02% 76.73% -375.25% 11.57% -
  Horiz. % 129.66% 101.68% 88.62% -71.46% -307.09% 111.57% 100.00%
ROE 0.10 % 13.83 % 17.75 % -15.15 % -0.57 % 14.13 % 12.34 % -55.15%
  YoY % -99.28% -22.08% 217.16% -2,557.89% -104.03% 14.51% -
  Horiz. % 0.81% 112.07% 143.84% -122.77% -4.62% 114.51% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.68 40.00 48.83 42.53 40.13 41.10 101.71 -21.01%
  YoY % -38.30% -18.08% 14.81% 5.98% -2.36% -59.59% -
  Horiz. % 24.27% 39.33% 48.01% 41.81% 39.46% 40.41% 100.00%
EPS 1.75 2.18 2.32 -1.63 -6.60 2.49 5.63 -17.68%
  YoY % -19.72% -6.03% 242.33% 75.30% -365.06% -55.77% -
  Horiz. % 31.08% 38.72% 41.21% -28.95% -117.23% 44.23% 100.00%
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 18.0600 0.1577 0.1306 0.1075 11.5200 0.1761 0.4560 84.52%
  YoY % 11,352.12% 20.75% 21.49% -99.07% 6,441.74% -61.38% -
  Horiz. % 3,960.53% 34.58% 28.64% 23.57% 2,526.32% 38.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.31 21.29 22.36 19.44 17.90 17.15 14.08 0.27%
  YoY % -32.79% -4.79% 15.02% 8.60% 4.37% 21.80% -
  Horiz. % 101.63% 151.21% 158.81% 138.07% 127.13% 121.80% 100.00%
EPS 1.01 1.16 1.06 -0.74 -2.95 1.04 0.78 4.40%
  YoY % -12.93% 9.43% 243.24% 74.92% -383.65% 33.33% -
  Horiz. % 129.49% 148.72% 135.90% -94.87% -378.21% 133.33% 100.00%
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 10.4736 0.0839 0.0598 0.0491 5.1401 0.0735 0.0631 134.25%
  YoY % 12,383.43% 40.30% 21.79% -99.04% 6,893.33% 16.48% -
  Horiz. % 16,598.41% 132.96% 94.77% 77.81% 8,145.96% 116.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1900 0.2700 0.4000 0.1300 0.2300 0.4300 0.1300 -
P/RPS 0.77 0.67 0.82 0.31 0.57 1.05 0.13 34.47%
  YoY % 14.93% -18.29% 164.52% -45.61% -45.71% 707.69% -
  Horiz. % 592.31% 515.38% 630.77% 238.46% 438.46% 807.69% 100.00%
P/EPS 10.86 12.38 17.25 -7.98 -3.48 17.28 2.31 29.40%
  YoY % -12.28% -28.23% 316.17% -129.31% -120.14% 648.05% -
  Horiz. % 470.13% 535.93% 746.75% -345.45% -150.65% 748.05% 100.00%
EY 9.20 8.08 5.80 -12.53 -28.71 5.79 43.28 -22.73%
  YoY % 13.86% 39.31% 146.29% 56.36% -595.85% -86.62% -
  Horiz. % 21.26% 18.67% 13.40% -28.95% -66.34% 13.38% 100.00%
DY 0.00 2.33 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.01 1.71 3.06 1.21 0.02 2.44 0.29 -42.92%
  YoY % -99.42% -44.12% 152.89% 5,950.00% -99.18% 741.38% -
  Horiz. % 3.45% 589.66% 1,055.17% 417.24% 6.90% 841.38% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/08/16 26/08/15 22/08/14 05/08/13 28/08/12 10/08/11 30/07/10 -
Price 0.2050 0.1900 0.3750 0.1600 0.2000 0.3100 0.1500 -
P/RPS 0.83 0.47 0.77 0.38 0.50 0.75 0.15 32.96%
  YoY % 76.60% -38.96% 102.63% -24.00% -33.33% 400.00% -
  Horiz. % 553.33% 313.33% 513.33% 253.33% 333.33% 500.00% 100.00%
P/EPS 11.72 8.71 16.17 -9.82 -3.03 12.46 2.67 27.93%
  YoY % 34.56% -46.13% 264.66% -224.09% -124.32% 366.67% -
  Horiz. % 438.95% 326.22% 605.62% -367.79% -113.48% 466.67% 100.00%
EY 8.53 11.48 6.18 -10.18 -33.02 8.03 37.51 -21.86%
  YoY % -25.70% 85.76% 160.71% 69.17% -511.21% -78.59% -
  Horiz. % 22.74% 30.61% 16.48% -27.14% -88.03% 21.41% 100.00%
DY 0.00 3.31 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.01 1.20 2.87 1.49 0.02 1.76 0.33 -44.13%
  YoY % -99.17% -58.19% 92.62% 7,350.00% -98.86% 433.33% -
  Horiz. % 3.03% 363.64% 869.70% 451.52% 6.06% 533.33% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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