Highlights

[K1] YoY TTM Result on 2016-09-30 [#3]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 14-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -80.22%    YoY -     -84.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 89,131 73,571 80,959 94,536 166,360 183,663 158,620 -9.16%
  YoY % 21.15% -9.13% -14.36% -43.17% -9.42% 15.79% -
  Horiz. % 56.19% 46.38% 51.04% 59.60% 104.88% 115.79% 100.00%
PBT 7,927 1,293 -12,582 787 11,800 10,567 -5,235 -
  YoY % 513.07% 110.28% -1,698.73% -93.33% 11.67% 301.85% -
  Horiz. % -151.42% -24.70% 240.34% -15.03% -225.41% -201.85% 100.00%
Tax 53 -711 -1,113 623 -1,088 -133 -21 -
  YoY % 107.45% 36.12% -278.65% 157.26% -718.05% -533.33% -
  Horiz. % -252.38% 3,385.71% 5,300.00% -2,966.67% 5,180.95% 633.33% 100.00%
NP 7,980 582 -13,695 1,410 10,712 10,434 -5,256 -
  YoY % 1,271.13% 104.25% -1,071.28% -86.84% 2.66% 298.52% -
  Horiz. % -151.83% -11.07% 260.56% -26.83% -203.81% -198.52% 100.00%
NP to SH 7,074 572 -13,720 1,637 10,712 10,434 -5,256 -
  YoY % 1,136.71% 104.17% -938.12% -84.72% 2.66% 298.52% -
  Horiz. % -134.59% -10.88% 261.04% -31.15% -203.81% -198.52% 100.00%
Tax Rate -0.67 % 54.99 % - % -79.16 % 9.22 % 1.26 % - % -
  YoY % -101.22% 0.00% 0.00% -958.57% 631.75% 0.00% -
  Horiz. % -53.17% 4,364.29% 0.00% -6,282.54% 731.75% 100.00% -
Total Cost 81,151 72,989 94,654 93,126 155,648 173,229 163,876 -11.05%
  YoY % 11.18% -22.89% 1.64% -40.17% -10.15% 5.71% -
  Horiz. % 49.52% 44.54% 57.76% 56.83% 94.98% 105.71% 100.00%
Net Worth 115,536 90,902 85,295 8,291,831 72,848 5,189,113 42,249 18.25%
  YoY % 27.10% 6.57% -98.97% 11,282.24% -98.60% 12,182.00% -
  Horiz. % 273.46% 215.15% 201.88% 19,625.76% 172.42% 12,282.00% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 0 0 0 0 2,730 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 25.49 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 115,536 90,902 85,295 8,291,831 72,848 5,189,113 42,249 18.25%
  YoY % 27.10% 6.57% -98.97% 11,282.24% -98.60% 12,182.00% -
  Horiz. % 273.46% 215.15% 201.88% 19,625.76% 172.42% 12,282.00% 100.00%
NOSH 728,939 519,144 519,144 472,200 434,400 373,855 380,285 11.45%
  YoY % 40.41% 0.00% 9.94% 8.70% 16.19% -1.69% -
  Horiz. % 191.68% 136.51% 136.51% 124.17% 114.23% 98.31% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.95 % 0.79 % -16.92 % 1.49 % 6.44 % 5.68 % -3.31 % -
  YoY % 1,032.91% 104.67% -1,235.57% -76.86% 13.38% 271.60% -
  Horiz. % -270.39% -23.87% 511.18% -45.02% -194.56% -171.60% 100.00%
ROE 6.12 % 0.63 % -16.09 % 0.02 % 14.70 % 0.20 % -12.44 % -
  YoY % 871.43% 103.92% -80,550.01% -99.86% 7,250.00% 101.61% -
  Horiz. % -49.20% -5.06% 129.34% -0.16% -118.17% -1.61% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.23 14.17 15.59 20.02 38.30 49.13 41.71 -18.48%
  YoY % -13.69% -9.11% -22.13% -47.73% -22.04% 17.79% -
  Horiz. % 29.32% 33.97% 37.38% 48.00% 91.82% 117.79% 100.00%
EPS 0.97 0.11 -2.64 0.35 2.47 2.79 -1.38 -
  YoY % 781.82% 104.17% -854.29% -85.83% -11.47% 302.17% -
  Horiz. % -70.29% -7.97% 191.30% -25.36% -178.99% -202.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.63 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1585 0.1751 0.1643 17.5600 0.1677 13.8800 0.1111 6.10%
  YoY % -9.48% 6.57% -99.06% 10,371.08% -98.79% 12,393.25% -
  Horiz. % 142.66% 157.61% 147.88% 15,805.58% 150.95% 12,493.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.93 9.02 9.92 11.59 20.39 22.51 19.44 -9.15%
  YoY % 21.18% -9.07% -14.41% -43.16% -9.42% 15.79% -
  Horiz. % 56.22% 46.40% 51.03% 59.62% 104.89% 115.79% 100.00%
EPS 0.87 0.07 -1.68 0.20 1.31 1.28 -0.64 -
  YoY % 1,142.86% 104.17% -940.00% -84.73% 2.34% 300.00% -
  Horiz. % -135.94% -10.94% 262.50% -31.25% -204.69% -200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.33 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1416 0.1114 0.1046 10.1641 0.0893 6.3608 0.0518 18.24%
  YoY % 27.11% 6.50% -98.97% 11,281.97% -98.60% 12,179.54% -
  Horiz. % 273.36% 215.06% 201.93% 19,621.81% 172.39% 12,279.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1950 0.2200 0.1900 0.1850 0.2350 0.3700 0.1600 -
P/RPS 1.59 1.55 1.22 0.92 0.61 0.75 0.38 26.93%
  YoY % 2.58% 27.05% 32.61% 50.82% -18.67% 97.37% -
  Horiz. % 418.42% 407.89% 321.05% 242.11% 160.53% 197.37% 100.00%
P/EPS 20.09 199.67 -7.19 53.36 9.53 13.26 -11.58 -
  YoY % -89.94% 2,877.05% -113.47% 459.92% -28.13% 214.51% -
  Horiz. % -173.49% -1,724.27% 62.09% -460.79% -82.30% -114.51% 100.00%
EY 4.98 0.50 -13.91 1.87 10.49 7.54 -8.64 -
  YoY % 896.00% 103.59% -843.85% -82.17% 39.12% 187.27% -
  Horiz. % -57.64% -5.79% 161.00% -21.64% -121.41% -87.27% 100.00%
DY 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.23 1.26 1.16 0.01 1.40 0.03 1.44 -2.59%
  YoY % -2.38% 8.62% 11,500.00% -99.29% 4,566.67% -97.92% -
  Horiz. % 85.42% 87.50% 80.56% 0.69% 97.22% 2.08% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 05/11/18 17/11/17 14/11/16 20/11/15 30/10/14 08/11/13 -
Price 0.2300 0.3050 0.1850 0.1550 0.3100 0.3100 0.3850 -
P/RPS 1.88 2.15 1.19 0.77 0.81 0.63 0.92 12.64%
  YoY % -12.56% 80.67% 54.55% -4.94% 28.57% -31.52% -
  Horiz. % 204.35% 233.70% 129.35% 83.70% 88.04% 68.48% 100.00%
P/EPS 23.70 276.82 -7.00 44.71 12.57 11.11 -27.86 -
  YoY % -91.44% 4,054.57% -115.66% 255.69% 13.14% 139.88% -
  Horiz. % -85.07% -993.61% 25.13% -160.48% -45.12% -39.88% 100.00%
EY 4.22 0.36 -14.29 2.24 7.95 9.00 -3.59 -
  YoY % 1,072.22% 102.52% -737.95% -71.82% -11.67% 350.70% -
  Horiz. % -117.55% -10.03% 398.05% -62.40% -221.45% -250.70% 100.00%
DY 0.00 0.00 0.00 0.00 2.03 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.45 1.74 1.13 0.01 1.85 0.02 3.47 -13.53%
  YoY % -16.67% 53.98% 11,200.00% -99.46% 9,150.00% -99.42% -
  Horiz. % 41.79% 50.14% 32.56% 0.29% 53.31% 0.58% 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
 
 

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