[K1] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 4.66%
YoY- 1079.15%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 79,628 80,834 149,536 175,852 159,302 162,268 135,628 -8.48%
PBT -7,336 -2,852 10,380 11,397 -1,164 -9,397 8,340 -
Tax -1,530 -278 -537 0 0 0 -46 79.23%
NP -8,866 -3,130 9,842 11,397 -1,164 -9,397 8,293 -
-
NP to SH -8,878 -3,130 9,842 11,397 -1,164 -9,397 8,293 -
-
Tax Rate - - 5.17% 0.00% - - 0.55% -
Total Cost 88,494 83,965 139,693 164,454 160,466 171,665 127,334 -5.87%
-
Net Worth 85,295 8,246,173 71,974 5,203,782 42,169 4,185,648 5,466,423 -49.97%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 85,295 8,246,173 71,974 5,203,782 42,169 4,185,648 5,466,423 -49.97%
NOSH 519,144 469,599 429,186 374,912 379,565 359,591 299,038 9.62%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -11.14% -3.87% 6.58% 6.48% -0.73% -5.79% 6.11% -
ROE -10.41% -0.04% 13.68% 0.22% -2.76% -0.22% 0.15% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.34 17.21 34.84 46.90 41.97 45.13 45.35 -16.51%
EPS -1.75 -0.67 2.29 3.04 -0.31 -2.61 2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1643 17.56 0.1677 13.88 0.1111 11.64 18.28 -54.36%
Adjusted Per Share Value based on latest NOSH - 373,855
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.57 9.72 17.97 21.14 19.15 19.50 16.30 -8.48%
EPS -1.07 -0.38 1.18 1.37 -0.14 -1.13 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1025 9.9112 0.0865 6.2545 0.0507 5.0308 6.5702 -49.98%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.19 0.185 0.235 0.37 0.16 0.19 0.25 -
P/RPS 1.24 1.07 0.67 0.79 0.38 0.42 0.55 14.49%
P/EPS -11.11 -27.75 10.25 12.17 -52.17 -7.27 9.01 -
EY -9.00 -3.60 9.76 8.22 -1.92 -13.75 11.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.01 1.40 0.03 1.44 0.02 0.01 120.67%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/17 14/11/16 20/11/15 30/10/14 08/11/13 07/11/12 22/11/11 -
Price 0.185 0.155 0.31 0.31 0.385 0.22 0.33 -
P/RPS 1.21 0.90 0.89 0.66 0.92 0.49 0.73 8.77%
P/EPS -10.82 -23.25 13.52 10.20 -125.54 -8.42 11.90 -
EY -9.24 -4.30 7.40 9.81 -0.80 -11.88 8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.01 1.85 0.02 3.47 0.02 0.02 95.76%

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