[K1] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 100.87%
YoY- 100.24%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 124,124 67,832 71,808 75,144 79,868 89,044 130,492 -0.82%
PBT 5,016 1,656 7,160 1,220 -33,752 -4,772 3,384 6.77%
Tax -404 -48 40 -1,108 -1,440 -664 -1,304 -17.72%
NP 4,612 1,608 7,200 112 -35,192 -5,436 2,080 14.17%
-
NP to SH 4,612 432 6,848 84 -35,256 -5,436 2,080 14.17%
-
Tax Rate 8.05% 2.90% -0.56% 90.82% - - 38.53% -
Total Cost 119,512 66,224 64,608 75,032 115,060 94,480 128,412 -1.18%
-
Net Worth 116,168 101,249 110,580 86,541 77,174 8,318,017 6,547,666 -48.89%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 116,168 101,249 110,580 86,541 77,174 8,318,017 6,547,666 -48.89%
NOSH 815,792 728,939 728,939 519,144 519,144 468,620 433,333 11.10%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.72% 2.37% 10.03% 0.15% -44.06% -6.10% 1.59% -
ROE 3.97% 0.43% 6.19% 0.10% -45.68% -0.07% 0.03% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 15.22 9.31 9.85 14.47 16.59 19.00 30.11 -10.73%
EPS 0.56 0.04 0.96 0.04 -7.32 -1.16 0.48 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1424 0.1389 0.1517 0.1667 0.1603 17.75 15.11 -54.00%
Adjusted Per Share Value based on latest NOSH - 519,144
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 15.22 8.32 8.80 9.21 9.79 10.92 16.00 -0.82%
EPS 0.57 0.05 0.84 0.01 -4.32 -0.67 0.26 13.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1424 0.1241 0.1356 0.1061 0.0946 10.1986 8.028 -48.90%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.265 0.13 0.22 0.15 0.21 0.265 0.50 -
P/RPS 1.74 1.40 2.23 1.04 1.27 1.39 1.66 0.78%
P/EPS 46.87 219.36 23.42 927.04 -2.87 -22.84 104.17 -12.45%
EY 2.13 0.46 4.27 0.11 -34.87 -4.38 0.96 14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.94 1.45 0.90 1.31 0.01 0.03 98.81%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 03/05/21 29/06/20 30/05/19 28/05/18 26/05/17 20/05/16 27/05/15 -
Price 0.29 0.47 0.25 0.15 0.225 0.24 0.625 -
P/RPS 1.91 5.05 2.54 1.04 1.36 1.26 2.08 -1.40%
P/EPS 51.30 793.06 26.61 927.04 -3.07 -20.69 130.21 -14.36%
EY 1.95 0.13 3.76 0.11 -32.55 -4.83 0.77 16.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 3.38 1.65 0.90 1.40 0.01 0.04 92.45%

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