[K1] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
08-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 100.96%
YoY- -99.57%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 19,967 81,864 60,626 41,246 22,261 146,062 112,152 -68.31%
PBT -8,438 -9,051 -2,139 123 -1,193 10,915 7,785 -
Tax -360 -174 -209 -110 -166 -65 -403 -7.23%
NP -8,798 -9,225 -2,348 13 -1,359 10,850 7,382 -
-
NP to SH -8,814 -9,218 -2,348 13 -1,359 10,850 7,382 -
-
Tax Rate - - - 89.43% - 0.60% 5.18% -
Total Cost 28,765 91,089 62,974 41,233 23,620 135,212 104,770 -57.72%
-
Net Worth 77,174 76,235 8,246,175 8,463,289 8,318,017 9,920,000 71,974 4.75%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 9,816 - -
Div Payout % - - - - - 90.48% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 77,174 76,235 8,246,175 8,463,289 8,318,017 9,920,000 71,974 4.75%
NOSH 519,144 474,393 469,600 468,620 468,620 430,555 429,186 13.51%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -44.06% -11.27% -3.87% 0.03% -6.10% 7.43% 6.58% -
ROE -11.42% -12.09% -0.03% 0.00% -0.02% 0.11% 10.26% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.15 17.26 12.91 8.80 4.75 33.92 26.13 -70.63%
EPS -1.83 -1.95 -0.50 0.00 -0.29 2.52 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 2.28 0.00 -
NAPS 0.1603 0.1607 17.56 18.06 17.75 23.04 0.1677 -2.96%
Adjusted Per Share Value based on latest NOSH - 473,103
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.45 10.04 7.43 5.06 2.73 17.91 13.75 -68.30%
EPS -1.08 -1.13 -0.29 0.00 -0.17 1.33 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
NAPS 0.0946 0.0935 10.1106 10.3768 10.1986 12.1628 0.0882 4.77%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.21 0.155 0.185 0.19 0.265 0.325 0.235 -
P/RPS 5.06 0.90 1.43 2.16 5.58 0.96 0.90 215.85%
P/EPS -11.47 -7.98 -37.00 6,849.07 -91.38 12.90 13.66 -
EY -8.72 -12.54 -2.70 0.01 -1.09 7.75 7.32 -
DY 0.00 0.00 0.00 0.00 0.00 7.02 0.00 -
P/NAPS 1.31 0.96 0.01 0.01 0.01 0.01 1.40 -4.32%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 21/02/17 14/11/16 08/08/16 20/05/16 26/02/16 20/11/15 -
Price 0.225 0.18 0.155 0.205 0.24 0.28 0.31 -
P/RPS 5.43 1.04 1.20 2.33 5.05 0.83 1.19 174.85%
P/EPS -12.29 -9.26 -31.00 7,389.79 -82.76 11.11 18.02 -
EY -8.14 -10.80 -3.23 0.01 -1.21 9.00 5.55 -
DY 0.00 0.00 0.00 0.00 0.00 8.14 0.00 -
P/NAPS 1.40 1.12 0.01 0.01 0.01 0.01 1.85 -16.94%

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