[K1] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -95.74%
YoY- 107.37%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 146,680 152,444 125,544 119,825 132,114 124,124 91,203 37.38%
PBT -3,096 4,504 -1,769 1,361 5,974 5,016 -6,934 -41.66%
Tax -1,148 -1,692 -932 -1,142 -836 -404 -1,469 -15.19%
NP -4,244 2,812 -2,701 218 5,138 4,612 -8,403 -36.65%
-
NP to SH -4,244 2,812 -2,701 218 5,138 4,612 -8,814 -38.64%
-
Tax Rate - 37.57% - 83.91% 13.99% 8.05% - -
Total Cost 150,924 149,632 128,245 119,606 126,976 119,512 99,606 32.02%
-
Net Worth 112,487 115,399 114,047 115,189 117,800 116,168 110,020 1.49%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 112,487 115,399 114,047 115,189 117,800 116,168 110,020 1.49%
NOSH 832,006 832,006 832,006 815,792 815,792 815,792 782,708 4.16%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -2.89% 1.84% -2.15% 0.18% 3.89% 3.72% -9.21% -
ROE -3.77% 2.44% -2.37% 0.19% 4.36% 3.97% -8.01% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.63 18.32 15.18 14.69 16.19 15.22 11.65 31.91%
EPS -0.52 0.32 -0.33 0.03 0.62 0.56 -1.16 -41.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1352 0.1387 0.1379 0.1412 0.1444 0.1424 0.1405 -2.53%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.63 18.32 15.09 14.40 15.88 14.92 10.96 37.40%
EPS -0.52 0.32 -0.32 0.03 0.62 0.55 -1.06 -37.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1352 0.1387 0.1371 0.1384 0.1416 0.1396 0.1322 1.51%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.115 0.15 0.15 0.24 0.28 0.265 0.36 -
P/RPS 0.65 0.82 0.99 1.63 1.73 1.74 3.09 -64.73%
P/EPS -22.54 44.38 -45.93 895.38 44.46 46.87 -31.98 -20.85%
EY -4.44 2.25 -2.18 0.11 2.25 2.13 -3.13 26.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.08 1.09 1.70 1.94 1.86 2.56 -52.14%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 26/05/22 24/02/22 25/11/21 03/08/21 03/05/21 24/02/21 -
Price 0.12 0.12 0.16 0.175 0.29 0.29 0.335 -
P/RPS 0.68 0.65 1.05 1.19 1.79 1.91 2.88 -61.89%
P/EPS -23.53 35.51 -48.99 652.88 46.05 51.30 -29.76 -14.53%
EY -4.25 2.82 -2.04 0.15 2.17 1.95 -3.36 17.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.87 1.16 1.24 2.01 2.04 2.38 -48.18%

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