[K1] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 21.12%
YoY- 8052.38%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 97,078 93,832 86,866 71,808 73,781 73,365 69,866 24.44%
PBT 8,456 8,437 8,650 7,160 5,971 5,829 4,118 61.34%
Tax -473 -618 -520 40 -317 -1,112 -1,056 -41.37%
NP 7,983 7,818 8,130 7,200 5,654 4,717 3,062 89.09%
-
NP to SH 6,225 6,621 6,930 6,848 5,654 4,712 3,034 61.25%
-
Tax Rate 5.59% 7.32% 6.01% -0.56% 5.31% 19.08% 25.64% -
Total Cost 89,095 86,013 78,736 64,608 68,127 68,648 66,804 21.09%
-
Net Worth 117,359 115,536 113,058 110,580 96,282 90,902 88,410 20.72%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 117,359 115,536 113,058 110,580 96,282 90,902 88,410 20.72%
NOSH 728,939 728,939 728,939 728,939 728,939 519,144 519,144 25.31%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.22% 8.33% 9.36% 10.03% 7.66% 6.43% 4.38% -
ROE 5.30% 5.73% 6.13% 6.19% 5.87% 5.18% 3.43% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.32 12.87 11.92 9.85 11.35 14.13 13.46 -0.69%
EPS 0.85 0.91 0.96 0.96 0.90 0.91 0.58 28.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.1585 0.1551 0.1517 0.1481 0.1751 0.1703 -3.66%
Adjusted Per Share Value based on latest NOSH - 728,939
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.67 11.28 10.44 8.63 8.87 8.82 8.40 24.43%
EPS 0.75 0.80 0.83 0.82 0.68 0.57 0.36 62.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1411 0.1389 0.1359 0.1329 0.1157 0.1093 0.1063 20.71%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.20 0.195 0.24 0.22 0.20 0.22 0.165 -
P/RPS 1.50 1.51 2.01 2.23 1.76 1.56 1.23 14.10%
P/EPS 23.42 21.47 25.24 23.42 23.00 24.24 28.23 -11.67%
EY 4.27 4.66 3.96 4.27 4.35 4.13 3.54 13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.23 1.55 1.45 1.35 1.26 0.97 17.73%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 15/08/19 30/05/19 27/02/19 05/11/18 16/08/18 -
Price 0.20 0.23 0.20 0.25 0.24 0.305 0.215 -
P/RPS 1.50 1.79 1.68 2.54 2.11 2.16 1.60 -4.20%
P/EPS 23.42 25.32 21.04 26.61 27.60 33.60 36.79 -25.93%
EY 4.27 3.95 4.75 3.76 3.62 2.98 2.72 34.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.45 1.29 1.65 1.62 1.74 1.26 -1.05%

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