[K1] YoY TTM 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- -11.18%
YoY- -12.64%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 82,281 73,741 80,078 116,761 173,673 182,408 158,585 -10.35%
PBT 8,237 418 -16,282 7,509 10,443 8,795 -6,052 -
Tax -49 -735 -882 606 -972 -133 -21 15.15%
NP 8,188 -317 -17,164 8,115 9,471 8,662 -6,073 -
-
NP to SH 7,590 -340 -17,186 8,274 9,471 8,662 -6,073 -
-
Tax Rate 0.59% 175.84% - -8.07% 9.31% 1.51% - -
Total Cost 74,093 74,058 97,242 108,646 164,202 173,746 164,658 -12.45%
-
Net Worth 113,058 88,410 84,257 8,544,248 68,463 48,786 40,082 18.85%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 2,730 - - -
Div Payout % - - - - 28.83% - - -
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 8,544,248 68,463 48,786 40,082 18.85%
NOSH 728,939 519,144 519,144 473,103 434,137 373,559 372,857 11.81%
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 9.95% -0.43% -21.43% 6.95% 5.45% 4.75% -3.83% -
ROE 6.71% -0.38% -20.40% 0.10% 13.83% 17.75% -15.15% -
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 11.29 14.20 15.42 24.68 40.00 48.83 42.53 -19.82%
EPS 1.04 -0.07 -3.31 1.75 2.18 2.32 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.63 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 10.09 9.04 9.82 14.32 21.29 22.36 19.44 -10.34%
EPS 0.93 -0.04 -2.11 1.01 1.16 1.06 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.33 0.00 0.00 -
NAPS 0.1386 0.1084 0.1033 10.476 0.0839 0.0598 0.0491 18.87%
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 2.13 1.16 1.36 0.77 0.67 0.82 0.31 37.86%
P/EPS 23.05 -251.94 -6.34 10.86 12.38 17.25 -7.98 -
EY 4.34 -0.40 -15.76 9.20 8.08 5.80 -12.53 -
DY 0.00 0.00 0.00 0.00 2.33 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 1.77 1.51 1.23 0.83 0.47 0.77 0.38 29.21%
P/EPS 19.21 -328.28 -5.74 11.72 8.71 16.17 -9.82 -
EY 5.21 -0.30 -17.42 8.53 11.48 6.18 -10.18 -
DY 0.00 0.00 0.00 0.00 3.31 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