Highlights

[K1] YoY TTM Result on 2017-09-30 [#3]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 17-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     20.17%    YoY -     -938.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 86,559 89,131 73,571 80,959 94,536 166,360 183,663 -11.77%
  YoY % -2.89% 21.15% -9.13% -14.36% -43.17% -9.42% -
  Horiz. % 47.13% 48.53% 40.06% 44.08% 51.47% 90.58% 100.00%
PBT 550 7,927 1,293 -12,582 787 11,800 10,567 -38.87%
  YoY % -93.06% 513.07% 110.28% -1,698.73% -93.33% 11.67% -
  Horiz. % 5.20% 75.02% 12.24% -119.07% 7.45% 111.67% 100.00%
Tax -245 53 -711 -1,113 623 -1,088 -133 10.71%
  YoY % -562.26% 107.45% 36.12% -278.65% 157.26% -718.05% -
  Horiz. % 184.21% -39.85% 534.59% 836.84% -468.42% 818.05% 100.00%
NP 305 7,980 582 -13,695 1,410 10,712 10,434 -44.47%
  YoY % -96.18% 1,271.13% 104.25% -1,071.28% -86.84% 2.66% -
  Horiz. % 2.92% 76.48% 5.58% -131.25% 13.51% 102.66% 100.00%
NP to SH -965 7,074 572 -13,720 1,637 10,712 10,434 -
  YoY % -113.64% 1,136.71% 104.17% -938.12% -84.72% 2.66% -
  Horiz. % -9.25% 67.80% 5.48% -131.49% 15.69% 102.66% 100.00%
Tax Rate 44.55 % -0.67 % 54.99 % - % -79.16 % 9.22 % 1.26 % 81.07%
  YoY % 6,749.25% -101.22% 0.00% 0.00% -958.57% 631.75% -
  Horiz. % 3,535.71% -53.17% 4,364.29% 0.00% -6,282.54% 731.75% 100.00%
Total Cost 86,254 81,151 72,989 94,654 93,126 155,648 173,229 -10.96%
  YoY % 6.29% 11.18% -22.89% 1.64% -40.17% -10.15% -
  Horiz. % 49.79% 46.85% 42.13% 54.64% 53.76% 89.85% 100.00%
Net Worth 116,310 115,536 90,902 85,295 8,291,831 72,848 5,189,113 -46.87%
  YoY % 0.67% 27.10% 6.57% -98.97% 11,282.24% -98.60% -
  Horiz. % 2.24% 2.23% 1.75% 1.64% 159.79% 1.40% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 0 0 0 0 0 2,730 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 116,310 115,536 90,902 85,295 8,291,831 72,848 5,189,113 -46.87%
  YoY % 0.67% 27.10% 6.57% -98.97% 11,282.24% -98.60% -
  Horiz. % 2.24% 2.23% 1.75% 1.64% 159.79% 1.40% 100.00%
NOSH 782,708 728,939 519,144 519,144 472,200 434,400 373,855 13.09%
  YoY % 7.38% 40.41% 0.00% 9.94% 8.70% 16.19% -
  Horiz. % 209.36% 194.98% 138.86% 138.86% 126.31% 116.19% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.35 % 8.95 % 0.79 % -16.92 % 1.49 % 6.44 % 5.68 % -37.13%
  YoY % -96.09% 1,032.91% 104.67% -1,235.57% -76.86% 13.38% -
  Horiz. % 6.16% 157.57% 13.91% -297.89% 26.23% 113.38% 100.00%
ROE -0.83 % 6.12 % 0.63 % -16.09 % 0.02 % 14.70 % 0.20 % -
  YoY % -113.56% 871.43% 103.92% -80,550.01% -99.86% 7,250.00% -
  Horiz. % -415.00% 3,060.00% 315.00% -8,045.00% 10.00% 7,350.00% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 11.06 12.23 14.17 15.59 20.02 38.30 49.13 -21.99%
  YoY % -9.57% -13.69% -9.11% -22.13% -47.73% -22.04% -
  Horiz. % 22.51% 24.89% 28.84% 31.73% 40.75% 77.96% 100.00%
EPS -0.12 0.97 0.11 -2.64 0.35 2.47 2.79 -
  YoY % -112.37% 781.82% 104.17% -854.29% -85.83% -11.47% -
  Horiz. % -4.30% 34.77% 3.94% -94.62% 12.54% 88.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.63 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1486 0.1585 0.1751 0.1643 17.5600 0.1677 13.8800 -53.02%
  YoY % -6.25% -9.48% 6.57% -99.06% 10,371.08% -98.79% -
  Horiz. % 1.07% 1.14% 1.26% 1.18% 126.51% 1.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.61 10.93 9.02 9.92 11.59 20.39 22.51 -11.77%
  YoY % -2.93% 21.18% -9.07% -14.41% -43.16% -9.42% -
  Horiz. % 47.13% 48.56% 40.07% 44.07% 51.49% 90.58% 100.00%
EPS -0.12 0.87 0.07 -1.68 0.20 1.31 1.28 -
  YoY % -113.79% 1,142.86% 104.17% -940.00% -84.73% 2.34% -
  Horiz. % -9.38% 67.97% 5.47% -131.25% 15.62% 102.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1426 0.1416 0.1114 0.1046 10.1641 0.0893 6.3608 -46.87%
  YoY % 0.71% 27.11% 6.50% -98.97% 11,281.97% -98.60% -
  Horiz. % 2.24% 2.23% 1.75% 1.64% 159.79% 1.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.3550 0.1950 0.2200 0.1900 0.1850 0.2350 0.3700 -
P/RPS 3.21 1.59 1.55 1.22 0.92 0.61 0.75 27.39%
  YoY % 101.89% 2.58% 27.05% 32.61% 50.82% -18.67% -
  Horiz. % 428.00% 212.00% 206.67% 162.67% 122.67% 81.33% 100.00%
P/EPS -287.94 20.09 199.67 -7.19 53.36 9.53 13.26 -
  YoY % -1,533.25% -89.94% 2,877.05% -113.47% 459.92% -28.13% -
  Horiz. % -2,171.49% 151.51% 1,505.81% -54.22% 402.41% 71.87% 100.00%
EY -0.35 4.98 0.50 -13.91 1.87 10.49 7.54 -
  YoY % -107.03% 896.00% 103.59% -843.85% -82.17% 39.12% -
  Horiz. % -4.64% 66.05% 6.63% -184.48% 24.80% 139.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.39 1.23 1.26 1.16 0.01 1.40 0.03 107.30%
  YoY % 94.31% -2.38% 8.62% 11,500.00% -99.29% 4,566.67% -
  Horiz. % 7,966.67% 4,100.00% 4,200.00% 3,866.67% 33.33% 4,666.67% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 05/11/18 17/11/17 14/11/16 20/11/15 30/10/14 -
Price 0.3750 0.2300 0.3050 0.1850 0.1550 0.3100 0.3100 -
P/RPS 3.39 1.88 2.15 1.19 0.77 0.81 0.63 32.34%
  YoY % 80.32% -12.56% 80.67% 54.55% -4.94% 28.57% -
  Horiz. % 538.10% 298.41% 341.27% 188.89% 122.22% 128.57% 100.00%
P/EPS -304.16 23.70 276.82 -7.00 44.71 12.57 11.11 -
  YoY % -1,383.38% -91.44% 4,054.57% -115.66% 255.69% 13.14% -
  Horiz. % -2,737.71% 213.32% 2,491.63% -63.01% 402.43% 113.14% 100.00%
EY -0.33 4.22 0.36 -14.29 2.24 7.95 9.00 -
  YoY % -107.82% 1,072.22% 102.52% -737.95% -71.82% -11.67% -
  Horiz. % -3.67% 46.89% 4.00% -158.78% 24.89% 88.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.52 1.45 1.74 1.13 0.01 1.85 0.02 123.74%
  YoY % 73.79% -16.67% 53.98% 11,200.00% -99.46% 9,150.00% -
  Horiz. % 12,600.00% 7,250.00% 8,700.00% 5,650.00% 50.00% 9,250.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS