[K1] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 68.0%
YoY- 347.05%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 32,623 186,097 131,889 82,971 45,886 171,251 119,477 -57.94%
PBT 846 12,563 8,548 5,445 3,241 1,146 -873 -
Tax -326 -685 0 0 0 -133 0 -
NP 520 11,878 8,548 5,445 3,241 1,013 -873 -
-
NP to SH 520 11,878 8,548 5,445 3,241 1,013 -873 -
-
Tax Rate 38.53% 5.45% 0.00% 0.00% 0.00% 11.61% - -
Total Cost 32,103 174,219 123,341 77,526 42,645 170,238 120,350 -58.59%
-
Net Worth 6,547,666 5,882,049 5,203,782 49,042 4,645,433 4,365,037 42,169 2797.77%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 10,718 - - - - - -
Div Payout % - 90.24% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 6,547,666 5,882,049 5,203,782 49,042 4,645,433 4,365,037 42,169 2797.77%
NOSH 433,333 378,753 374,912 375,517 372,528 376,296 379,565 9.24%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.59% 6.38% 6.48% 6.56% 7.06% 0.59% -0.73% -
ROE 0.01% 0.20% 0.16% 11.10% 0.07% 0.02% -2.07% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.53 49.13 35.18 22.10 12.32 45.51 31.48 -61.49%
EPS 0.12 3.13 2.28 1.45 0.87 0.27 -0.23 -
DPS 0.00 2.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.11 15.53 13.88 0.1306 12.47 11.60 0.1111 2552.57%
Adjusted Per Share Value based on latest NOSH - 373,559
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.92 22.37 15.85 9.97 5.52 20.58 14.36 -57.95%
EPS 0.06 1.43 1.03 0.65 0.39 0.12 -0.10 -
DPS 0.00 1.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8697 7.0697 6.2545 0.0589 5.5834 5.2464 0.0507 2797.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.50 0.425 0.37 0.40 0.325 0.325 0.16 -
P/RPS 6.64 0.86 1.05 1.81 2.64 0.71 0.51 454.29%
P/EPS 416.67 13.55 16.23 27.59 37.36 120.73 -69.57 -
EY 0.24 7.38 6.16 3.63 2.68 0.83 -1.44 -
DY 0.00 6.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 3.06 0.03 0.03 1.44 -92.44%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 30/10/14 22/08/14 15/05/14 19/02/14 08/11/13 -
Price 0.625 0.525 0.31 0.375 0.405 0.355 0.385 -
P/RPS 8.30 1.07 0.88 1.70 3.29 0.78 1.22 259.46%
P/EPS 520.83 16.74 13.60 25.86 46.55 131.87 -167.39 -
EY 0.19 5.97 7.35 3.87 2.15 0.76 -0.60 -
DY 0.00 5.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 0.02 2.87 0.03 0.03 3.47 -94.91%

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