[K1] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 96.73%
YoY- 96.15%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 174,009 176,245 168,260 165,424 153,705 132,827 132,624 19.82%
PBT -1,351 2,616 -424 930 -2,078 -6,249 -1,843 -18.68%
Tax -798 -1,003 -806 -1,032 -1,040 -1,088 -1,254 -25.99%
NP -2,149 1,613 -1,230 -102 -3,118 -7,337 -3,097 -21.60%
-
NP to SH -2,183 1,613 -1,230 -102 -3,118 -7,337 -3,097 -20.78%
-
Tax Rate - 38.34% - 110.97% - - - -
Total Cost 176,158 174,632 169,490 165,526 156,823 140,164 135,721 18.96%
-
Net Worth 113,069 115,232 114,234 114,567 114,317 112,487 115,399 -1.34%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 113,069 115,232 114,234 114,567 114,317 112,487 115,399 -1.34%
NOSH 832,006 832,006 832,006 832,006 832,006 832,006 832,006 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -1.23% 0.92% -0.73% -0.06% -2.03% -5.52% -2.34% -
ROE -1.93% 1.40% -1.08% -0.09% -2.73% -6.52% -2.68% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.91 21.18 20.22 19.88 18.47 15.96 15.94 19.81%
EPS -0.26 0.19 -0.15 -0.01 -0.37 -0.88 -0.37 -20.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1359 0.1385 0.1373 0.1377 0.1374 0.1352 0.1387 -1.34%
Adjusted Per Share Value based on latest NOSH - 832,006
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.34 21.61 20.63 20.28 18.85 16.29 16.26 19.85%
EPS -0.27 0.20 -0.15 -0.01 -0.38 -0.90 -0.38 -20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1386 0.1413 0.1401 0.1405 0.1402 0.1379 0.1415 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.145 0.14 0.16 0.145 0.105 0.115 0.15 -
P/RPS 0.69 0.66 0.79 0.73 0.57 0.72 0.94 -18.61%
P/EPS -55.26 72.21 -108.23 -1,182.75 -28.02 -13.04 -40.30 23.40%
EY -1.81 1.38 -0.92 -0.08 -3.57 -7.67 -2.48 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.01 1.17 1.05 0.76 0.85 1.08 -0.61%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 28/08/23 29/05/23 27/02/23 29/11/22 24/08/22 26/05/22 -
Price 0.155 0.17 0.15 0.185 0.115 0.12 0.12 -
P/RPS 0.74 0.80 0.74 0.93 0.62 0.75 0.75 -0.89%
P/EPS -59.08 87.69 -101.46 -1,509.03 -30.69 -13.61 -32.24 49.69%
EY -1.69 1.14 -0.99 -0.07 -3.26 -7.35 -3.10 -33.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.23 1.09 1.34 0.84 0.89 0.87 19.72%

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