[K1] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
05-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 268.24%
YoY- 104.17%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 121,217 86,559 89,131 73,571 80,959 94,536 166,360 -5.13%
PBT -4,335 550 7,927 1,293 -12,582 787 11,800 -
Tax -2,090 -245 53 -711 -1,113 623 -1,088 11.48%
NP -6,425 305 7,980 582 -13,695 1,410 10,712 -
-
NP to SH -6,425 -965 7,074 572 -13,720 1,637 10,712 -
-
Tax Rate - 44.55% -0.67% 54.99% - -79.16% 9.22% -
Total Cost 127,642 86,254 81,151 72,989 94,654 93,126 155,648 -3.24%
-
Net Worth 115,189 116,310 115,536 90,902 85,295 8,291,831 72,848 7.92%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 2,730 -
Div Payout % - - - - - - 25.49% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 115,189 116,310 115,536 90,902 85,295 8,291,831 72,848 7.92%
NOSH 815,792 782,708 728,939 519,144 519,144 472,200 434,400 11.06%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -5.30% 0.35% 8.95% 0.79% -16.92% 1.49% 6.44% -
ROE -5.58% -0.83% 6.12% 0.63% -16.09% 0.02% 14.70% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.86 11.06 12.23 14.17 15.59 20.02 38.30 -14.58%
EPS -0.79 -0.12 0.97 0.11 -2.64 0.35 2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
NAPS 0.1412 0.1486 0.1585 0.1751 0.1643 17.56 0.1677 -2.82%
Adjusted Per Share Value based on latest NOSH - 519,144
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.86 10.61 10.93 9.02 9.93 11.59 20.40 -5.13%
EPS -0.79 -0.12 0.87 0.07 -1.68 0.20 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.1412 0.1426 0.1417 0.1115 0.1046 10.1665 0.0893 7.92%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.24 0.355 0.195 0.22 0.19 0.185 0.235 -
P/RPS 1.62 3.21 1.59 1.55 1.22 0.92 0.61 17.66%
P/EPS -30.47 -287.94 20.09 199.67 -7.19 53.36 9.53 -
EY -3.28 -0.35 4.98 0.50 -13.91 1.87 10.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
P/NAPS 1.70 2.39 1.23 1.26 1.16 0.01 1.40 3.28%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 28/11/19 05/11/18 17/11/17 14/11/16 20/11/15 -
Price 0.175 0.375 0.23 0.305 0.185 0.155 0.31 -
P/RPS 1.18 3.39 1.88 2.15 1.19 0.77 0.81 6.46%
P/EPS -22.22 -304.16 23.70 276.82 -7.00 44.71 12.57 -
EY -4.50 -0.33 4.22 0.36 -14.29 2.24 7.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.03 -
P/NAPS 1.24 2.52 1.45 1.74 1.13 0.01 1.85 -6.44%

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