[K1] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 100.87%
YoY- 100.24%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 73,781 73,365 69,866 75,144 78,268 79,628 78,920 -4.37%
PBT 5,971 5,829 4,118 1,220 -8,582 -7,336 -13,880 -
Tax -317 -1,112 -1,056 -1,108 -1,025 -1,530 -1,636 -66.41%
NP 5,654 4,717 3,062 112 -9,607 -8,866 -15,516 -
-
NP to SH 5,654 4,712 3,034 84 -9,622 -8,878 -15,560 -
-
Tax Rate 5.31% 19.08% 25.64% 90.82% - - - -
Total Cost 68,127 68,648 66,804 75,032 87,875 88,494 94,436 -19.51%
-
Net Worth 96,282 90,902 88,410 86,541 87,268 85,295 84,257 9.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 96,282 90,902 88,410 86,541 87,268 85,295 84,257 9.27%
NOSH 728,939 519,144 519,144 519,144 519,144 519,144 519,144 25.31%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.66% 6.43% 4.38% 0.15% -12.27% -11.14% -19.66% -
ROE 5.87% 5.18% 3.43% 0.10% -11.03% -10.41% -18.47% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.35 14.13 13.46 14.47 15.08 15.34 15.20 -17.64%
EPS 0.90 0.91 0.58 0.04 -1.88 -1.75 -3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1481 0.1751 0.1703 0.1667 0.1681 0.1643 0.1623 -5.90%
Adjusted Per Share Value based on latest NOSH - 519,144
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.05 9.00 8.57 9.21 9.60 9.76 9.68 -4.37%
EPS 0.69 0.58 0.37 0.01 -1.18 -1.09 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1181 0.1115 0.1084 0.1061 0.107 0.1046 0.1033 9.31%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.20 0.22 0.165 0.15 0.19 0.19 0.21 -
P/RPS 1.76 1.56 1.23 1.04 1.26 1.24 1.38 17.55%
P/EPS 23.00 24.24 28.23 927.04 -10.25 -11.11 -7.01 -
EY 4.35 4.13 3.54 0.11 -9.75 -9.00 -14.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.26 0.97 0.90 1.13 1.16 1.29 3.06%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 05/11/18 16/08/18 28/05/18 26/02/18 17/11/17 14/08/17 -
Price 0.24 0.305 0.215 0.15 0.18 0.185 0.19 -
P/RPS 2.11 2.16 1.60 1.04 1.19 1.21 1.25 41.63%
P/EPS 27.60 33.60 36.79 927.04 -9.71 -10.82 -6.34 -
EY 3.62 2.98 2.72 0.11 -10.30 -9.24 -15.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.74 1.26 0.90 1.07 1.13 1.17 24.15%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment