[K1] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
03-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 117.5%
YoY- 967.59%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 35,675 23,812 35,026 31,031 31,348 23,850 19,047 51.77%
PBT -2,735 -1,966 1,732 1,254 -5,355 457 -2,449 7.61%
Tax -75 -439 -317 -101 -1,233 66 -290 -59.30%
NP -2,810 -2,405 1,415 1,153 -6,588 523 -2,739 1.71%
-
NP to SH -2,810 -2,405 1,415 1,153 -6,588 523 -2,856 -1.07%
-
Tax Rate - - 18.30% 8.05% - -14.44% - -
Total Cost 38,485 26,217 33,611 29,878 37,936 23,327 21,786 45.97%
-
Net Worth 114,047 115,189 117,800 116,168 110,020 116,310 111,106 1.75%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 114,047 115,189 117,800 116,168 110,020 116,310 111,106 1.75%
NOSH 832,006 815,792 815,792 815,792 782,708 782,708 782,708 4.14%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -7.88% -10.10% 4.04% 3.72% -21.02% 2.19% -14.38% -
ROE -2.46% -2.09% 1.20% 0.99% -5.99% 0.45% -2.57% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.31 2.92 4.29 3.80 4.00 3.05 2.53 42.50%
EPS -0.34 -0.29 0.17 0.14 -0.84 0.07 -0.38 -7.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.1412 0.1444 0.1424 0.1405 0.1486 0.1478 -4.50%
Adjusted Per Share Value based on latest NOSH - 815,792
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.37 2.92 4.29 3.80 3.84 2.92 2.34 51.47%
EPS -0.34 -0.29 0.17 0.14 -0.81 0.06 -0.35 -1.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1398 0.1412 0.1444 0.1424 0.1349 0.1426 0.1362 1.74%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.15 0.24 0.28 0.265 0.36 0.355 0.435 -
P/RPS 3.48 8.22 6.52 6.97 8.99 11.65 17.17 -65.39%
P/EPS -44.15 -81.41 161.43 187.50 -42.79 531.28 -114.50 -46.93%
EY -2.27 -1.23 0.62 0.53 -2.34 0.19 -0.87 89.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.70 1.94 1.86 2.56 2.39 2.94 -48.29%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 03/08/21 03/05/21 24/02/21 26/11/20 27/08/20 -
Price 0.16 0.175 0.29 0.29 0.335 0.375 0.415 -
P/RPS 3.71 6.00 6.75 7.62 8.37 12.31 16.38 -62.74%
P/EPS -47.09 -59.36 167.19 205.19 -39.82 561.22 -109.23 -42.84%
EY -2.12 -1.68 0.60 0.49 -2.51 0.18 -0.92 74.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.24 2.01 2.04 2.38 2.52 2.81 -44.46%

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