Highlights

[K1] YoY TTM Result on 2017-03-31 [#1]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -81.94%    YoY -     -278.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 96,084 72,947 77,087 79,570 135,700 172,834 181,051 -10.01%
  YoY % 31.72% -5.37% -3.12% -41.36% -21.49% -4.54% -
  Horiz. % 53.07% 40.29% 42.58% 43.95% 74.95% 95.46% 100.00%
PBT 7,080 7,456 162 -16,296 8,672 10,168 9,984 -5.56%
  YoY % -5.04% 4,502.47% 100.99% -287.92% -14.71% 1.84% -
  Horiz. % 70.91% 74.68% 1.62% -163.22% 86.86% 101.84% 100.00%
Tax -495 -30 -942 -368 589 -1,011 -133 24.46%
  YoY % -1,550.00% 96.82% -155.98% -162.48% 158.26% -660.15% -
  Horiz. % 372.18% 22.56% 708.27% 276.69% -442.86% 760.15% 100.00%
NP 6,585 7,426 -780 -16,664 9,261 9,157 9,851 -6.49%
  YoY % -11.33% 1,052.05% 95.32% -279.94% 1.14% -7.04% -
  Horiz. % 66.85% 75.38% -7.92% -169.16% 94.01% 92.96% 100.00%
NP to SH 4,619 7,336 -802 -16,673 9,315 9,157 9,851 -11.85%
  YoY % -37.04% 1,014.71% 95.19% -278.99% 1.73% -7.04% -
  Horiz. % 46.89% 74.47% -8.14% -169.25% 94.56% 92.96% 100.00%
Tax Rate 6.99 % 0.40 % 581.48 % - % -6.79 % 9.94 % 1.33 % 31.82%
  YoY % 1,647.50% -99.93% 0.00% 0.00% -168.31% 647.37% -
  Horiz. % 525.56% 30.08% 43,720.30% 0.00% -510.53% 747.37% 100.00%
Total Cost 89,499 65,521 77,867 96,234 126,439 163,677 171,200 -10.24%
  YoY % 36.60% -15.86% -19.09% -23.89% -22.75% -4.39% -
  Horiz. % 52.28% 38.27% 45.48% 56.21% 73.85% 95.61% 100.00%
Net Worth 101,249 110,580 86,541 77,174 8,318,017 6,547,666 4,645,433 -47.12%
  YoY % -8.44% 27.78% 12.14% -99.07% 27.04% 40.95% -
  Horiz. % 2.18% 2.38% 1.86% 1.66% 179.06% 140.95% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 % - % - % - % - % - % 29.82 % - % -
  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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 101,249 110,580 86,541 77,174 8,318,017 6,547,666 4,645,433 -47.12%
  YoY % -8.44% 27.78% 12.14% -99.07% 27.04% 40.95% -
  Horiz. % 2.18% 2.38% 1.86% 1.66% 179.06% 140.95% 100.00%
NOSH 728,939 728,939 519,144 481,437 468,620 433,333 372,528 11.83%
  YoY % 0.00% 40.41% 7.83% 2.73% 8.14% 16.32% -
  Horiz. % 195.67% 195.67% 139.36% 129.23% 125.79% 116.32% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.85 % 10.18 % -1.01 % -20.94 % 6.82 % 5.30 % 5.44 % 3.91%
  YoY % -32.71% 1,107.92% 95.18% -407.04% 28.68% -2.57% -
  Horiz. % 125.92% 187.13% -18.57% -384.93% 125.37% 97.43% 100.00%
ROE 4.56 % 6.63 % -0.93 % -21.60 % 0.11 % 0.14 % 0.21 % 66.95%
  YoY % -31.22% 812.90% 95.69% -19,736.37% -21.43% -33.33% -
  Horiz. % 2,171.43% 3,157.14% -442.86% -10,285.71% 52.38% 66.67% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 13.18 10.01 14.85 16.53 28.96 39.88 48.60 -19.53%
  YoY % 31.67% -32.59% -10.16% -42.92% -27.38% -17.94% -
  Horiz. % 27.12% 20.60% 30.56% 34.01% 59.59% 82.06% 100.00%
EPS 0.63 1.01 -0.15 -3.46 1.99 2.11 2.64 -21.23%
  YoY % -37.62% 773.33% 95.66% -273.87% -5.69% -20.08% -
  Horiz. % 23.86% 38.26% -5.68% -131.06% 75.38% 79.92% 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 0.1389 0.1517 0.1667 0.1603 17.7500 15.1100 12.4700 -52.71%
  YoY % -8.44% -9.00% 3.99% -99.10% 17.47% 21.17% -
  Horiz. % 1.11% 1.22% 1.34% 1.29% 142.34% 121.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 11.78 8.94 9.45 9.75 16.63 21.19 22.19 -10.01%
  YoY % 31.77% -5.40% -3.08% -41.37% -21.52% -4.51% -
  Horiz. % 53.09% 40.29% 42.59% 43.94% 74.94% 95.49% 100.00%
EPS 0.57 0.90 -0.10 -2.04 1.14 1.12 1.21 -11.78%
  YoY % -36.67% 1,000.00% 95.10% -278.95% 1.79% -7.44% -
  Horiz. % 47.11% 74.38% -8.26% -168.60% 94.21% 92.56% 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 0.1241 0.1355 0.1061 0.0946 10.1962 8.0261 5.6944 -47.12%
  YoY % -8.41% 27.71% 12.16% -99.07% 27.04% 40.95% -
  Horiz. % 2.18% 2.38% 1.86% 1.66% 179.06% 140.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.1300 0.2200 0.1500 0.2100 0.2650 0.5000 0.3250 -
P/RPS 0.99 2.20 1.01 1.27 0.92 1.25 0.67 6.72%
  YoY % -55.00% 117.82% -20.47% 38.04% -26.40% 86.57% -
  Horiz. % 147.76% 328.36% 150.75% 189.55% 137.31% 186.57% 100.00%
P/EPS 20.52 21.86 -97.10 -6.06 13.33 23.66 12.29 8.91%
  YoY % -6.13% 122.51% -1,502.31% -145.46% -43.66% 92.51% -
  Horiz. % 166.97% 177.87% -790.07% -49.31% 108.46% 192.51% 100.00%
EY 4.87 4.57 -1.03 -16.49 7.50 4.23 8.14 -8.20%
  YoY % 6.56% 543.69% 93.75% -319.87% 77.30% -48.03% -
  Horiz. % 59.83% 56.14% -12.65% -202.58% 92.14% 51.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.26 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 0.94 1.45 0.90 1.31 0.01 0.03 0.03 77.46%
  YoY % -35.17% 61.11% -31.30% 13,000.00% -66.67% 0.00% -
  Horiz. % 3,133.33% 4,833.33% 3,000.00% 4,366.67% 33.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 30/05/19 28/05/18 26/05/17 20/05/16 27/05/15 15/05/14 -
Price 0.4700 0.2500 0.1500 0.2250 0.2400 0.6250 0.4050 -
P/RPS 3.57 2.50 1.01 1.36 0.83 1.57 0.83 27.50%
  YoY % 42.80% 147.52% -25.74% 63.86% -47.13% 89.16% -
  Horiz. % 430.12% 301.20% 121.69% 163.86% 100.00% 189.16% 100.00%
P/EPS 74.17 24.84 -97.10 -6.50 12.07 29.58 15.32 30.03%
  YoY % 198.59% 125.58% -1,393.85% -153.85% -59.20% 93.08% -
  Horiz. % 484.14% 162.14% -633.81% -42.43% 78.79% 193.08% 100.00%
EY 1.35 4.03 -1.03 -15.39 8.28 3.38 6.53 -23.09%
  YoY % -66.50% 491.26% 93.31% -285.87% 144.97% -48.24% -
  Horiz. % 20.67% 61.72% -15.77% -235.68% 126.80% 51.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.01 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 3.38 1.65 0.90 1.40 0.01 0.04 0.03 119.61%
  YoY % 104.85% 83.33% -35.71% 13,900.00% -75.00% 33.33% -
  Horiz. % 11,266.67% 5,500.00% 3,000.00% 4,666.67% 33.33% 133.33% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS