[K1] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 57.61%
YoY- 98.02%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 72,947 73,781 73,571 73,741 77,087 78,268 80,959 -6.71%
PBT 7,456 5,971 1,293 418 162 -8,581 -12,582 -
Tax -30 -317 -711 -735 -942 -1,025 -1,113 -91.02%
NP 7,426 5,654 582 -317 -780 -9,606 -13,695 -
-
NP to SH 7,336 5,645 572 -340 -802 -9,637 -13,720 -
-
Tax Rate 0.40% 5.31% 54.99% 175.84% 581.48% - - -
Total Cost 65,521 68,127 72,989 74,058 77,867 87,874 94,654 -21.76%
-
Net Worth 110,580 96,282 90,902 88,410 86,541 87,268 85,295 18.91%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 110,580 96,282 90,902 88,410 86,541 87,268 85,295 18.91%
NOSH 728,939 728,939 519,144 519,144 519,144 519,144 519,144 25.41%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.18% 7.66% 0.79% -0.43% -1.01% -12.27% -16.92% -
ROE 6.63% 5.86% 0.63% -0.38% -0.93% -11.04% -16.09% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.01 11.35 14.17 14.20 14.85 15.08 15.59 -25.59%
EPS 1.01 0.87 0.11 -0.07 -0.15 -1.86 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1517 0.1481 0.1751 0.1703 0.1667 0.1681 0.1643 -5.18%
Adjusted Per Share Value based on latest NOSH - 519,144
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 8.94 9.05 9.02 9.04 9.45 9.60 9.93 -6.76%
EPS 0.90 0.69 0.07 -0.04 -0.10 -1.18 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1356 0.1181 0.1115 0.1084 0.1061 0.107 0.1046 18.91%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.22 0.20 0.22 0.165 0.15 0.19 0.19 -
P/RPS 2.20 1.76 1.55 1.16 1.01 1.26 1.22 48.20%
P/EPS 21.86 23.03 199.67 -251.94 -97.10 -10.24 -7.19 -
EY 4.57 4.34 0.50 -0.40 -1.03 -9.77 -13.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.35 1.26 0.97 0.90 1.13 1.16 16.05%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 05/11/18 16/08/18 28/05/18 26/02/18 17/11/17 -
Price 0.25 0.24 0.305 0.215 0.15 0.18 0.185 -
P/RPS 2.50 2.11 2.15 1.51 1.01 1.19 1.19 64.10%
P/EPS 24.84 27.64 276.82 -328.28 -97.10 -9.70 -7.00 -
EY 4.03 3.62 0.36 -0.30 -1.03 -10.31 -14.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.62 1.74 1.26 0.90 1.07 1.13 28.73%

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