[K1] YoY Quarter Result on 30-Jun-2018 [#2]

Stock

[K1] K-ONE TECHNOLOGY BHD

Announcement Date

16-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 7023.81%

YoY- 44.68%

Quarter Report

2Q Condensed Consolidated Financial Statement.pdf

Latest QR

Upcoming QR

K1's Result

K1's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	35,026	19,047	25,481	16,147	19,493	18,985	37,924	-1.31%
YoY %	83.89%	-25.25%	57.81%	-17.17%	2.68%	-49.94%	-	-
Horiz. %	92.36%	50.22%	67.19%	42.58%	51.40%	50.06%	100.00%	-
PBT	1,732	-2,449	2,535	1,754	1,498	1,316	2,479	-5.79%
YoY %	170.72%	-196.61%	44.53%	17.09%	13.83%	-46.91%	-	-
Horiz. %	69.87%	-98.79%	102.26%	70.75%	60.43%	53.09%	100.00%	-
Tax	-317	-290	-270	-251	-458	56	39	-
YoY %	-9.31%	-7.41%	-7.57%	45.20%	-917.86%	43.59%	-	-
Horiz. %	-812.82%	-743.59%	-692.31%	-643.59%	-1,174.36%	143.59%	100.00%	-
NP	1,415	-2,739	2,265	1,503	1,040	1,372	2,518	-9.15%
YoY %	151.66%	-220.93%	50.70%	44.52%	-24.20%	-45.51%	-	-
Horiz. %	56.20%	-108.78%	89.95%	59.69%	41.30%	54.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,415	-2,856	1,750	1,496	1,034	1,372	2,518	-9.15%
YoY %	149.54%	-263.20%	16.98%	44.68%	-24.64%	-45.51%	-	-
Horiz. %	56.20%	-113.42%	69.50%	59.41%	41.06%	54.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.30%	-	10.65%	14.31%	30.57%	-4.26%	-1.57%	-
YoY %	0.00%	-	-25.58%	-53.19%	817.61%	-171.34%	-	-
Horiz. %	-1,165.61%	-	-678.34%	-911.46%	-1,947.13%	271.34%	100.00%	-
Total Cost	33,611	21,786	23,216	14,644	18,453	17,613	35,406	-0.86%
YoY %	54.28%	-6.16%	58.54%	-20.64%	4.77%	-50.25%	-	-
Horiz. %	94.93%	61.53%	65.57%	41.36%	52.12%	49.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,800	111,106	113,058	88,410	84,257	8,544,248	68,463	9.45%
YoY %	6.02%	-1.73%	27.88%	4.93%	-99.01%	12,380.10%	-	-
Horiz. %	172.06%	162.29%	165.14%	129.14%	123.07%	12,480.10%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	117,800	111,106	113,058	88,410	84,257	8,544,248	68,463	9.45%
YoY %	6.02%	-1.73%	27.88%	4.93%	-99.01%	12,380.10%	-	-
Horiz. %	172.06%	162.29%	165.14%	129.14%	123.07%	12,480.10%	100.00%	-
NOSH	815,792	782,708	728,939	519,144	519,144	473,103	434,137	11.07%
YoY %	4.23%	7.38%	40.41%	0.00%	9.73%	8.98%	-	-
Horiz. %	187.91%	180.29%	167.91%	119.58%	119.58%	108.98%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	4.04%	-14.38%	8.89%	9.31%	5.34%	7.23%	6.64%	-
YoY %	128.09%	-261.75%	-4.51%	74.34%	-26.14%	8.89%	-	-
Horiz. %	60.84%	-216.57%	133.89%	140.21%	80.42%	108.89%	100.00%	-
ROE	1.20%	-2.57%	1.55%	1.69%	1.23%	0.02%	3.68%	-
YoY %	146.69%	-265.81%	-8.28%	37.40%	6,050.00%	-99.46%	-	-
Horiz. %	32.61%	-69.84%	42.12%	45.92%	33.42%	0.54%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	4.29	2.53	3.50	3.11	3.75	4.01	8.74	-11.17%
YoY %	69.57%	-27.71%	12.54%	-17.07%	-6.48%	-54.12%	-	-
Horiz. %	49.08%	28.95%	40.05%	35.58%	42.91%	45.88%	100.00%	-
EPS	0.17	-0.38	0.24	0.29	0.20	0.29	0.58	-18.48%
YoY %	144.74%	-258.33%	-17.24%	45.00%	-31.03%	-50.00%	-	-
Horiz. %	29.31%	-65.52%	41.38%	50.00%	34.48%	50.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1444	0.1478	0.1551	0.1703	0.1623	18.06	0.1577	-1.45%
YoY %	-2.30%	-4.71%	-8.93%	4.93%	-99.10%	11,352.12%	-	-
Horiz. %	91.57%	93.72%	98.35%	107.99%	102.92%	11,452.12%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 519,144
RPS	4.29	2.34	3.12	1.98	2.39	2.33	4.65	-1.33%
YoY %	83.33%	-25.00%	57.58%	-17.15%	2.58%	-49.89%	-	-
Horiz. %	92.26%	50.32%	67.10%	42.58%	51.40%	50.11%	100.00%	-
EPS	0.17	-0.35	0.21	0.18	0.13	0.17	0.31	-9.51%
YoY %	148.57%	-266.67%	16.67%	38.46%	-23.53%	-45.16%	-	-
Horiz. %	54.84%	-112.90%	67.74%	58.06%	41.94%	54.84%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1444	0.1362	0.1386	0.1084	0.1033	10.476	0.0839	9.46%
YoY %	6.02%	-1.73%	27.86%	4.94%	-99.01%	12,386.29%	-	-
Horiz. %	172.11%	162.34%	165.20%	129.20%	123.12%	12,486.29%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.28	0.435	0.24	0.165	0.21	0.19	0.27	-
P/RPS	6.52	17.17	6.87	5.30	5.59	4.73	3.09	13.23%
YoY %	-62.03%	149.93%	29.62%	-5.19%	18.18%	53.07%	-	-
Horiz. %	211.00%	555.66%	222.33%	171.52%	180.91%	153.07%	100.00%	-
P/EPS	161.43	-114.50	99.97	57.26	105.44	65.52	46.55	23.00%
YoY %	240.99%	-214.53%	74.59%	-45.69%	60.93%	40.75%	-	-
Horiz. %	346.79%	-245.97%	214.76%	123.01%	226.51%	140.75%	100.00%	-
EY	0.62	-0.87	1.00	1.75	0.95	1.53	2.15	-18.70%
YoY %	171.26%	-187.00%	-42.86%	84.21%	-37.91%	-28.84%	-	-
Horiz. %	28.84%	-40.47%	46.51%	81.40%	44.19%	71.16%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.94	2.94	1.55	0.97	1.29	0.01	1.71	2.12%
YoY %	-34.01%	89.68%	59.79%	-24.81%	12,800.00%	-99.42%	-	-
Horiz. %	113.45%	171.93%	90.64%	56.73%	75.44%	0.58%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	03/08/21	27/08/20	15/08/19	16/08/18	14/08/17	08/08/16	26/08/15	-
Price	0.29	0.415	0.20	0.215	0.19	0.205	0.19	-
P/RPS	6.75	16.38	5.72	6.91	5.06	5.11	2.18	20.70%
YoY %	-58.79%	186.36%	-17.22%	36.56%	-0.98%	134.40%	-	-
Horiz. %	309.63%	751.38%	262.39%	316.97%	232.11%	234.40%	100.00%	-
P/EPS	167.19	-109.23	83.31	74.61	95.39	70.69	32.76	31.18%
YoY %	253.06%	-231.11%	11.66%	-21.78%	34.94%	115.78%	-	-
Horiz. %	510.35%	-333.42%	254.30%	227.75%	291.18%	215.78%	100.00%	-
EY	0.60	-0.92	1.20	1.34	1.05	1.41	3.05	-23.71%
YoY %	165.22%	-176.67%	-10.45%	27.62%	-25.53%	-53.77%	-	-
Horiz. %	19.67%	-30.16%	39.34%	43.93%	34.43%	46.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.01	2.81	1.29	1.26	1.17	0.01	1.20	8.96%
YoY %	-28.47%	117.83%	2.38%	7.69%	11,600.00%	-99.17%	-	-
Horiz. %	167.50%	234.17%	107.50%	105.00%	97.50%	0.83%	100.00%	-

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

1 person likes this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos