[K1] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 111.02%
YoY- 444.12%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 196,890 179,290 179,564 167,240 168,820 168,322 163,788 13.01%
PBT 3,741 7,036 9,196 148 -2,165 276 -912 -
Tax -1,773 -1,508 -2,456 85 -974 -1,090 -788 71.45%
NP 1,968 5,528 6,740 233 -3,140 -814 -1,700 -
-
NP to SH 1,056 5,662 7,292 351 -3,185 -814 -1,700 -
-
Tax Rate 47.39% 21.43% 26.71% -57.43% - 394.93% - -
Total Cost 194,922 173,762 172,824 167,007 171,960 169,136 165,488 11.49%
-
Net Worth 111,434 119,309 118,228 116,480 113,069 115,232 114,234 -1.63%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 111,434 119,309 118,228 116,480 113,069 115,232 114,234 -1.63%
NOSH 791,999 832,006 832,006 832,006 832,006 832,006 832,006 -3.22%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.00% 3.08% 3.75% 0.14% -1.86% -0.48% -1.04% -
ROE 0.95% 4.75% 6.17% 0.30% -2.82% -0.71% -1.49% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 24.86 21.55 21.58 20.10 20.29 20.23 19.69 16.76%
EPS 0.13 0.68 0.88 0.04 -0.39 -0.10 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.1434 0.1421 0.14 0.1359 0.1385 0.1373 1.63%
Adjusted Per Share Value based on latest NOSH - 832,006
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 24.14 21.98 22.02 20.51 20.70 20.64 20.08 13.02%
EPS 0.13 0.69 0.89 0.04 -0.39 -0.10 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1366 0.1463 0.145 0.1428 0.1386 0.1413 0.1401 -1.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.17 0.27 0.15 0.15 0.145 0.14 0.16 -
P/RPS 0.68 1.25 0.70 0.75 0.71 0.69 0.81 -10.97%
P/EPS 127.50 39.68 17.11 355.56 -37.87 -143.10 -78.31 -
EY 0.78 2.52 5.84 0.28 -2.64 -0.70 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.88 1.06 1.07 1.07 1.01 1.17 2.26%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 26/08/24 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 -
Price 0.16 0.19 0.185 0.14 0.155 0.17 0.15 -
P/RPS 0.64 0.88 0.86 0.70 0.76 0.84 0.76 -10.79%
P/EPS 120.00 27.92 21.11 331.85 -40.49 -173.76 -73.41 -
EY 0.83 3.58 4.74 0.30 -2.47 -0.58 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.32 1.30 1.00 1.14 1.23 1.09 3.02%

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