[K1] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 29.76%
YoY- -5.16%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 73,571 73,741 77,087 78,268 80,959 80,078 79,570 -5.08%
PBT 1,293 418 162 -8,581 -12,582 -16,282 -16,296 -
Tax -711 -735 -942 -1,025 -1,113 -882 -368 55.06%
NP 582 -317 -780 -9,606 -13,695 -17,164 -16,664 -
-
NP to SH 572 -340 -802 -9,637 -13,720 -17,186 -16,673 -
-
Tax Rate 54.99% 175.84% 581.48% - - - - -
Total Cost 72,989 74,058 77,867 87,874 94,654 97,242 96,234 -16.81%
-
Net Worth 90,902 88,410 86,541 87,268 85,295 84,257 77,174 11.52%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 90,902 88,410 86,541 87,268 85,295 84,257 77,174 11.52%
NOSH 519,144 519,144 519,144 519,144 519,144 519,144 481,437 5.15%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.79% -0.43% -1.01% -12.27% -16.92% -21.43% -20.94% -
ROE 0.63% -0.38% -0.93% -11.04% -16.09% -20.40% -21.60% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.17 14.20 14.85 15.08 15.59 15.42 16.53 -9.75%
EPS 0.11 -0.07 -0.15 -1.86 -2.64 -3.31 -3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1751 0.1703 0.1667 0.1681 0.1643 0.1623 0.1603 6.05%
Adjusted Per Share Value based on latest NOSH - 519,144
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.84 8.86 9.27 9.41 9.73 9.62 9.56 -5.08%
EPS 0.07 -0.04 -0.10 -1.16 -1.65 -2.07 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.1063 0.104 0.1049 0.1025 0.1013 0.0928 11.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.22 0.165 0.15 0.19 0.19 0.21 0.21 -
P/RPS 1.55 1.16 1.01 1.26 1.22 1.36 1.27 14.19%
P/EPS 199.67 -251.94 -97.10 -10.24 -7.19 -6.34 -6.06 -
EY 0.50 -0.40 -1.03 -9.77 -13.91 -15.76 -16.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.97 0.90 1.13 1.16 1.29 1.31 -2.55%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 05/11/18 16/08/18 28/05/18 26/02/18 17/11/17 14/08/17 26/05/17 -
Price 0.305 0.215 0.15 0.18 0.185 0.19 0.225 -
P/RPS 2.15 1.51 1.01 1.19 1.19 1.23 1.36 35.66%
P/EPS 276.82 -328.28 -97.10 -9.70 -7.00 -5.74 -6.50 -
EY 0.36 -0.30 -1.03 -10.31 -14.29 -17.42 -15.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.26 0.90 1.07 1.13 1.17 1.40 15.58%

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