Highlights

[K1] YoY TTM Result on 2013-09-30 [#3]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 08-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     13.45%    YoY -     79.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 94,536 166,360 183,663 158,620 157,236 134,505 131,690 -5.37%
  YoY % -43.17% -9.42% 15.79% 0.88% 16.90% 2.14% -
  Horiz. % 71.79% 126.33% 139.47% 120.45% 119.40% 102.14% 100.00%
PBT 787 11,800 10,567 -5,235 -25,620 7,445 7,463 -31.24%
  YoY % -93.33% 11.67% 301.85% 79.57% -444.12% -0.24% -
  Horiz. % 10.55% 158.11% 141.59% -70.15% -343.29% 99.76% 100.00%
Tax 623 -1,088 -133 -21 115 -161 136 28.84%
  YoY % 157.26% -718.05% -533.33% -118.26% 171.43% -218.38% -
  Horiz. % 458.09% -800.00% -97.79% -15.44% 84.56% -118.38% 100.00%
NP 1,410 10,712 10,434 -5,256 -25,505 7,284 7,599 -24.46%
  YoY % -86.84% 2.66% 298.52% 79.39% -450.15% -4.15% -
  Horiz. % 18.56% 140.97% 137.31% -69.17% -335.64% 95.85% 100.00%
NP to SH 1,637 10,712 10,434 -5,256 -25,505 7,461 7,912 -23.08%
  YoY % -84.72% 2.66% 298.52% 79.39% -441.84% -5.70% -
  Horiz. % 20.69% 135.39% 131.88% -66.43% -322.36% 94.30% 100.00%
Tax Rate -79.16 % 9.22 % 1.26 % - % - % 2.16 % -1.82 % 87.42%
  YoY % -958.57% 631.75% 0.00% 0.00% 0.00% 218.68% -
  Horiz. % 4,349.45% -506.59% -69.23% 0.00% 0.00% -118.68% 100.00%
Total Cost 93,126 155,648 173,229 163,876 182,741 127,221 124,091 -4.67%
  YoY % -40.17% -10.15% 5.71% -10.32% 43.64% 2.52% -
  Horiz. % 75.05% 125.43% 139.60% 132.06% 147.26% 102.52% 100.00%
Net Worth 8,291,831 72,848 5,189,113 42,249 4,273,542 6,253,021 54,745 130.70%
  YoY % 11,282.24% -98.60% 12,182.00% -99.01% -31.66% 11,321.92% -
  Horiz. % 15,146.06% 133.07% 9,478.56% 77.17% 7,806.16% 11,421.92% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 % - % 25.49 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 8,291,831 72,848 5,189,113 42,249 4,273,542 6,253,021 54,745 130.70%
  YoY % 11,282.24% -98.60% 12,182.00% -99.01% -31.66% 11,321.92% -
  Horiz. % 15,146.06% 133.07% 9,478.56% 77.17% 7,806.16% 11,421.92% 100.00%
NOSH 472,200 434,400 373,855 380,285 367,142 342,068 113,840 26.73%
  YoY % 8.70% 16.19% -1.69% 3.58% 7.33% 200.48% -
  Horiz. % 414.79% 381.59% 328.40% 334.05% 322.51% 300.48% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.49 % 6.44 % 5.68 % -3.31 % -16.22 % 5.42 % 5.77 % -20.18%
  YoY % -76.86% 13.38% 271.60% 79.59% -399.26% -6.07% -
  Horiz. % 25.82% 111.61% 98.44% -57.37% -281.11% 93.93% 100.00%
ROE 0.02 % 14.70 % 0.20 % -12.44 % -0.60 % 0.12 % 14.45 % -66.58%
  YoY % -99.86% 7,250.00% 101.61% -1,973.33% -600.00% -99.17% -
  Horiz. % 0.14% 101.73% 1.38% -86.09% -4.15% 0.83% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.02 38.30 49.13 41.71 42.83 39.32 115.68 -25.33%
  YoY % -47.73% -22.04% 17.79% -2.61% 8.93% -66.01% -
  Horiz. % 17.31% 33.11% 42.47% 36.06% 37.02% 33.99% 100.00%
EPS 0.35 2.47 2.79 -1.38 -6.95 2.18 6.95 -39.20%
  YoY % -85.83% -11.47% 302.17% 80.14% -418.81% -68.63% -
  Horiz. % 5.04% 35.54% 40.14% -19.86% -100.00% 31.37% 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 17.5600 0.1677 13.8800 0.1111 11.6400 18.2800 0.4809 82.04%
  YoY % 10,371.08% -98.79% 12,393.25% -99.05% -36.32% 3,701.21% -
  Horiz. % 3,651.49% 34.87% 2,886.26% 23.10% 2,420.46% 3,801.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.59 20.39 22.51 19.44 19.27 16.49 16.14 -5.36%
  YoY % -43.16% -9.42% 15.79% 0.88% 16.86% 2.17% -
  Horiz. % 71.81% 126.33% 139.47% 120.45% 119.39% 102.17% 100.00%
EPS 0.20 1.31 1.28 -0.64 -3.13 0.91 0.97 -23.12%
  YoY % -84.73% 2.34% 300.00% 79.55% -443.96% -6.19% -
  Horiz. % 20.62% 135.05% 131.96% -65.98% -322.68% 93.81% 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 10.1641 0.0893 6.3608 0.0518 5.2385 7.6650 0.0671 130.71%
  YoY % 11,281.97% -98.60% 12,179.54% -99.01% -31.66% 11,323.25% -
  Horiz. % 15,147.69% 133.08% 9,479.58% 77.20% 7,807.00% 11,423.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1850 0.2350 0.3700 0.1600 0.1900 0.2500 0.2100 -
P/RPS 0.92 0.61 0.75 0.38 0.44 0.64 0.18 31.21%
  YoY % 50.82% -18.67% 97.37% -13.64% -31.25% 255.56% -
  Horiz. % 511.11% 338.89% 416.67% 211.11% 244.44% 355.56% 100.00%
P/EPS 53.36 9.53 13.26 -11.58 -2.74 11.46 3.02 61.32%
  YoY % 459.92% -28.13% 214.51% -322.63% -123.91% 279.47% -
  Horiz. % 1,766.89% 315.56% 439.07% -383.44% -90.73% 379.47% 100.00%
EY 1.87 10.49 7.54 -8.64 -36.56 8.72 33.10 -38.03%
  YoY % -82.17% 39.12% 187.27% 76.37% -519.27% -73.66% -
  Horiz. % 5.65% 31.69% 22.78% -26.10% -110.45% 26.34% 100.00%
DY 0.00 2.67 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 1.40 0.03 1.44 0.02 0.01 0.44 -46.75%
  YoY % -99.29% 4,566.67% -97.92% 7,100.00% 100.00% -97.73% -
  Horiz. % 2.27% 318.18% 6.82% 327.27% 4.55% 2.27% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 20/11/15 30/10/14 08/11/13 07/11/12 22/11/11 01/11/10 -
Price 0.1550 0.3100 0.3100 0.3850 0.2200 0.3300 0.3400 -
P/RPS 0.77 0.81 0.63 0.92 0.51 0.84 0.29 17.66%
  YoY % -4.94% 28.57% -31.52% 80.39% -39.29% 189.66% -
  Horiz. % 265.52% 279.31% 217.24% 317.24% 175.86% 289.66% 100.00%
P/EPS 44.71 12.57 11.11 -27.86 -3.17 15.13 4.89 44.56%
  YoY % 255.69% 13.14% 139.88% -778.86% -120.95% 209.41% -
  Horiz. % 914.31% 257.06% 227.20% -569.73% -64.83% 309.41% 100.00%
EY 2.24 7.95 9.00 -3.59 -31.58 6.61 20.44 -30.80%
  YoY % -71.82% -11.67% 350.70% 88.63% -577.76% -67.66% -
  Horiz. % 10.96% 38.89% 44.03% -17.56% -154.50% 32.34% 100.00%
DY 0.00 2.03 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 1.85 0.02 3.47 0.02 0.02 0.71 -50.83%
  YoY % -99.46% 9,150.00% -99.42% 17,250.00% 0.00% -97.18% -
  Horiz. % 1.41% 260.56% 2.82% 488.73% 2.82% 2.82% 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
 
 

302  352  579  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.205+0.155 
 GIIB-OR 0.0050.00 
 PANTECH-WB 0.10+0.03 
 BCMALL 0.165+0.005 
 GFM-WC 0.065+0.015 
 ENCORP 0.32-0.005 
 GADANG-WB 0.025+0.01 
 HEXIND-WA 0.095-0.015 
 PASDEC-WA 0.085+0.02 
PARTNERS & BROKERS