[K1] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 102.39%
YoY- 128.41%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 16,958 97,078 70,374 43,433 17,952 73,781 55,024 -54.34%
PBT 414 8,456 6,328 4,325 1,790 5,971 4,372 -79.19%
Tax -12 -473 -464 -260 10 -317 -834 -94.06%
NP 402 7,983 5,864 4,065 1,800 5,654 3,538 -76.50%
-
NP to SH 108 6,225 4,966 3,465 1,712 5,654 3,534 -90.20%
-
Tax Rate 2.90% 5.59% 7.33% 6.01% -0.56% 5.31% 19.08% -
Total Cost 16,556 89,095 64,510 39,368 16,152 68,127 51,486 -53.03%
-
Net Worth 101,249 117,359 115,536 113,058 110,580 96,282 90,902 7.44%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 101,249 117,359 115,536 113,058 110,580 96,282 90,902 7.44%
NOSH 728,939 728,939 728,939 728,939 728,939 728,939 519,144 25.36%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.37% 8.22% 8.33% 9.36% 10.03% 7.66% 6.43% -
ROE 0.11% 5.30% 4.30% 3.06% 1.55% 5.87% 3.89% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.33 13.32 9.65 5.96 2.46 11.35 10.60 -63.54%
EPS 0.01 0.85 0.68 0.48 0.24 0.90 0.68 -93.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1389 0.161 0.1585 0.1551 0.1517 0.1481 0.1751 -14.29%
Adjusted Per Share Value based on latest NOSH - 728,939
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.04 11.67 8.46 5.22 2.16 8.87 6.61 -54.29%
EPS 0.01 0.75 0.60 0.42 0.21 0.68 0.42 -91.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1217 0.1411 0.1389 0.1359 0.1329 0.1157 0.1093 7.42%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.13 0.20 0.195 0.24 0.22 0.20 0.22 -
P/RPS 5.59 1.50 2.02 4.03 8.93 1.76 2.08 93.18%
P/EPS 877.43 23.42 28.62 50.49 93.67 23.00 32.32 801.47%
EY 0.11 4.27 3.49 1.98 1.07 4.35 3.09 -89.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.24 1.23 1.55 1.45 1.35 1.26 -17.72%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 27/02/20 28/11/19 15/08/19 30/05/19 27/02/19 05/11/18 -
Price 0.47 0.20 0.23 0.20 0.25 0.24 0.305 -
P/RPS 20.20 1.50 2.38 3.36 10.15 2.11 2.88 265.98%
P/EPS 3,172.24 23.42 33.76 42.07 106.45 27.60 44.80 1607.13%
EY 0.03 4.27 2.96 2.38 0.94 3.62 2.23 -94.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 1.24 1.45 1.29 1.65 1.62 1.74 55.62%

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