[K1] YoY Annualized 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- 100.48%
YoY- -99.57%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 86,866 69,866 78,920 82,492 141,094 165,942 143,628 -8.03%
PBT 8,650 4,118 -13,880 246 6,650 10,890 -4,408 -
Tax -520 -1,056 -1,636 -220 -574 0 0 -
NP 8,130 3,062 -15,516 26 6,076 10,890 -4,408 -
-
NP to SH 6,930 3,034 -15,560 26 6,076 10,890 -4,408 -
-
Tax Rate 6.01% 25.64% - 89.43% 8.63% 0.00% - -
Total Cost 78,736 66,804 94,436 82,466 135,018 155,052 148,036 -9.98%
-
Net Worth 113,058 88,410 84,257 8,463,289 67,477 49,042 40,157 18.81%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 113,058 88,410 84,257 8,463,289 67,477 49,042 40,157 18.81%
NOSH 728,939 519,144 519,144 468,620 427,887 375,517 373,559 11.78%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 9.36% 4.38% -19.66% 0.03% 4.31% 6.56% -3.07% -
ROE 6.13% 3.43% -18.47% 0.00% 9.00% 22.21% -10.98% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 11.92 13.46 15.20 17.60 32.97 44.19 38.45 -17.72%
EPS 0.96 0.58 -3.10 0.00 1.42 2.90 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1551 0.1703 0.1623 18.06 0.1577 0.1306 0.1075 6.29%
Adjusted Per Share Value based on latest NOSH - 473,103
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.65 8.57 9.68 10.11 17.30 20.35 17.61 -8.03%
EPS 0.85 0.37 -1.91 0.00 0.74 1.34 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1386 0.1084 0.1033 10.3768 0.0827 0.0601 0.0492 18.83%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.24 0.165 0.21 0.19 0.27 0.40 0.13 -
P/RPS 2.01 1.23 1.38 1.08 0.82 0.91 0.34 34.45%
P/EPS 25.24 28.23 -7.01 3,424.54 19.01 13.79 -11.02 -
EY 3.96 3.54 -14.27 0.03 5.26 7.25 -9.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.97 1.29 0.01 1.71 3.06 1.21 4.21%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 15/08/19 16/08/18 14/08/17 08/08/16 26/08/15 22/08/14 05/08/13 -
Price 0.20 0.215 0.19 0.205 0.19 0.375 0.16 -
P/RPS 1.68 1.60 1.25 1.16 0.58 0.85 0.42 25.97%
P/EPS 21.04 36.79 -6.34 3,694.89 13.38 12.93 -13.56 -
EY 4.75 2.72 -15.77 0.03 7.47 7.73 -7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.26 1.17 0.01 1.20 2.87 1.49 -2.37%

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