Highlights

[K1] YoY TTM Result on 2018-12-31 [#4]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     886.89%    YoY -     158.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 91,203 97,078 73,781 78,268 81,864 146,062 186,097 -11.20%
  YoY % -6.05% 31.58% -5.73% -4.39% -43.95% -21.51% -
  Horiz. % 49.01% 52.17% 39.65% 42.06% 43.99% 78.49% 100.00%
PBT -6,933 8,456 5,971 -8,581 -9,051 10,711 12,563 -
  YoY % -181.99% 41.62% 169.58% 5.19% -184.50% -14.74% -
  Horiz. % -55.19% 67.31% 47.53% -68.30% -72.04% 85.26% 100.00%
Tax -1,469 -473 -317 -1,025 -174 429 -685 13.55%
  YoY % -210.57% -49.21% 69.07% -489.08% -140.56% 162.63% -
  Horiz. % 214.45% 69.05% 46.28% 149.64% 25.40% -62.63% 100.00%
NP -8,402 7,983 5,654 -9,606 -9,225 11,140 11,878 -
  YoY % -205.25% 41.19% 158.86% -4.13% -182.81% -6.21% -
  Horiz. % -70.74% 67.21% 47.60% -80.87% -77.66% 93.79% 100.00%
NP to SH -8,813 6,223 5,645 -9,637 -9,164 11,140 11,878 -
  YoY % -241.62% 10.24% 158.58% -5.16% -182.26% -6.21% -
  Horiz. % -74.20% 52.39% 47.52% -81.13% -77.15% 93.79% 100.00%
Tax Rate - % 5.59 % 5.31 % - % - % -4.01 % 5.45 % -
  YoY % 0.00% 5.27% 0.00% 0.00% 0.00% -173.58% -
  Horiz. % 0.00% 102.57% 97.43% 0.00% 0.00% -73.58% 100.00%
Total Cost 99,605 89,095 68,127 87,874 91,089 134,922 174,219 -8.89%
  YoY % 11.80% 30.78% -22.47% -3.53% -32.49% -22.56% -
  Horiz. % 57.17% 51.14% 39.10% 50.44% 52.28% 77.44% 100.00%
Net Worth 110,020 117,359 96,282 87,268 75,981 9,970,499 5,967,981 -48.57%
  YoY % -6.25% 21.89% 10.33% 14.85% -99.24% 67.07% -
  Horiz. % 1.84% 1.97% 1.61% 1.46% 1.27% 167.07% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 0 0 0 0 0 0 2,730 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 22.99 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 110,020 117,359 96,282 87,268 75,981 9,970,499 5,967,981 -48.57%
  YoY % -6.25% 21.89% 10.33% 14.85% -99.24% 67.07% -
  Horiz. % 1.84% 1.97% 1.61% 1.46% 1.27% 167.07% 100.00%
NOSH 783,067 728,939 650,115 519,144 472,818 433,499 384,534 12.57%
  YoY % 7.43% 12.12% 25.23% 9.80% 9.07% 12.73% -
  Horiz. % 203.64% 189.56% 169.07% 135.01% 122.96% 112.73% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -9.21 % 8.22 % 7.66 % -12.27 % -11.27 % 7.63 % 6.38 % -
  YoY % -212.04% 7.31% 162.43% -8.87% -247.71% 19.59% -
  Horiz. % -144.36% 128.84% 120.06% -192.32% -176.65% 119.59% 100.00%
ROE -8.01 % 5.30 % 5.86 % -11.04 % -12.06 % 0.11 % 0.20 % -
  YoY % -251.13% -9.56% 153.08% 8.46% -11,063.64% -45.00% -
  Horiz. % -4,005.00% 2,650.00% 2,930.00% -5,520.00% -6,030.00% 55.00% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.65 13.32 11.35 15.08 17.31 33.69 48.40 -21.11%
  YoY % -12.54% 17.36% -24.73% -12.88% -48.62% -30.39% -
  Horiz. % 24.07% 27.52% 23.45% 31.16% 35.76% 69.61% 100.00%
EPS -1.13 0.85 0.87 -1.86 -1.94 2.57 3.09 -
  YoY % -232.94% -2.30% 146.77% 4.12% -175.49% -16.83% -
  Horiz. % -36.57% 27.51% 28.16% -60.19% -62.78% 83.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1405 0.1610 0.1481 0.1681 0.1607 23.0000 15.5200 -54.31%
  YoY % -12.73% 8.71% -11.90% 4.60% -99.30% 48.20% -
  Horiz. % 0.91% 1.04% 0.95% 1.08% 1.04% 148.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.18 11.90 9.04 9.59 10.03 17.90 22.81 -11.20%
  YoY % -6.05% 31.64% -5.74% -4.39% -43.97% -21.53% -
  Horiz. % 49.01% 52.17% 39.63% 42.04% 43.97% 78.47% 100.00%
EPS -1.08 0.76 0.69 -1.18 -1.12 1.37 1.46 -
  YoY % -242.11% 10.14% 158.47% -5.36% -181.75% -6.16% -
  Horiz. % -73.97% 52.05% 47.26% -80.82% -76.71% 93.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1349 0.1439 0.1180 0.1070 0.0931 12.2219 7.3156 -48.57%
  YoY % -6.25% 21.95% 10.28% 14.93% -99.24% 67.07% -
  Horiz. % 1.84% 1.97% 1.61% 1.46% 1.27% 167.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.3600 0.2000 0.2000 0.1900 0.1550 0.3250 0.4250 -
P/RPS 3.09 1.50 1.76 1.26 0.90 0.96 0.88 23.26%
  YoY % 106.00% -14.77% 39.68% 40.00% -6.25% 9.09% -
  Horiz. % 351.14% 170.45% 200.00% 143.18% 102.27% 109.09% 100.00%
P/EPS -31.99 23.43 23.03 -10.24 -8.00 12.65 13.76 -
  YoY % -236.53% 1.74% 324.90% -28.00% -163.24% -8.07% -
  Horiz. % -232.49% 170.28% 167.37% -74.42% -58.14% 91.93% 100.00%
EY -3.13 4.27 4.34 -9.77 -12.50 7.91 7.27 -
  YoY % -173.30% -1.61% 144.42% 21.84% -258.03% 8.80% -
  Horiz. % -43.05% 58.73% 59.70% -134.39% -171.94% 108.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.56 1.24 1.35 1.13 0.96 0.01 0.03 109.68%
  YoY % 106.45% -8.15% 19.47% 17.71% 9,500.00% -66.67% -
  Horiz. % 8,533.33% 4,133.33% 4,500.00% 3,766.67% 3,200.00% 33.33% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 27/02/20 27/02/19 26/02/18 21/02/17 26/02/16 25/02/15 -
Price 0.3350 0.2000 0.2400 0.1800 0.1800 0.2800 0.5250 -
P/RPS 2.88 1.50 2.11 1.19 1.04 0.83 1.08 17.74%
  YoY % 92.00% -28.91% 77.31% 14.42% 25.30% -23.15% -
  Horiz. % 266.67% 138.89% 195.37% 110.19% 96.30% 76.85% 100.00%
P/EPS -29.77 23.43 27.64 -9.70 -9.29 10.90 17.00 -
  YoY % -227.06% -15.23% 384.95% -4.41% -185.23% -35.88% -
  Horiz. % -175.12% 137.82% 162.59% -57.06% -54.65% 64.12% 100.00%
EY -3.36 4.27 3.62 -10.31 -10.77 9.18 5.88 -
  YoY % -178.69% 17.96% 135.11% 4.27% -217.32% 56.12% -
  Horiz. % -57.14% 72.62% 61.56% -175.34% -183.16% 156.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.38 1.24 1.62 1.07 1.12 0.01 0.03 107.15%
  YoY % 91.94% -23.46% 51.40% -4.46% 11,100.00% -66.67% -
  Horiz. % 7,933.33% 4,133.33% 5,400.00% 3,566.67% 3,733.33% 33.33% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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