[K1] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 19.99%
YoY- 158.76%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 93,832 86,866 71,808 73,781 73,365 69,866 75,144 15.94%
PBT 8,437 8,650 7,160 5,971 5,829 4,118 1,220 262.55%
Tax -618 -520 40 -317 -1,112 -1,056 -1,108 -32.21%
NP 7,818 8,130 7,200 5,654 4,717 3,062 112 1590.94%
-
NP to SH 6,621 6,930 6,848 5,654 4,712 3,034 84 1733.47%
-
Tax Rate 7.32% 6.01% -0.56% 5.31% 19.08% 25.64% 90.82% -
Total Cost 86,013 78,736 64,608 68,127 68,648 66,804 75,032 9.52%
-
Net Worth 115,536 113,058 110,580 96,282 90,902 88,410 86,541 21.22%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 115,536 113,058 110,580 96,282 90,902 88,410 86,541 21.22%
NOSH 728,939 728,939 728,939 728,939 519,144 519,144 519,144 25.36%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.33% 9.36% 10.03% 7.66% 6.43% 4.38% 0.15% -
ROE 5.73% 6.13% 6.19% 5.87% 5.18% 3.43% 0.10% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.87 11.92 9.85 11.35 14.13 13.46 14.47 -7.50%
EPS 0.91 0.96 0.96 0.90 0.91 0.58 0.04 701.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1585 0.1551 0.1517 0.1481 0.1751 0.1703 0.1667 -3.30%
Adjusted Per Share Value based on latest NOSH - 728,939
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.50 10.65 8.80 9.05 9.00 8.57 9.21 15.94%
EPS 0.81 0.85 0.84 0.69 0.58 0.37 0.01 1767.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.1386 0.1356 0.1181 0.1115 0.1084 0.1061 21.25%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.195 0.24 0.22 0.20 0.22 0.165 0.15 -
P/RPS 1.51 2.01 2.23 1.76 1.56 1.23 1.04 28.19%
P/EPS 21.47 25.24 23.42 23.00 24.24 28.23 927.04 -91.85%
EY 4.66 3.96 4.27 4.35 4.13 3.54 0.11 1112.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.55 1.45 1.35 1.26 0.97 0.90 23.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 15/08/19 30/05/19 27/02/19 05/11/18 16/08/18 28/05/18 -
Price 0.23 0.20 0.25 0.24 0.305 0.215 0.15 -
P/RPS 1.79 1.68 2.54 2.11 2.16 1.60 1.04 43.57%
P/EPS 25.32 21.04 26.61 27.60 33.60 36.79 927.04 -90.91%
EY 3.95 4.75 3.76 3.62 2.98 2.72 0.11 986.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.29 1.65 1.62 1.74 1.26 0.90 37.39%

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