[K1] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 4.24%
YoY- 80.82%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 44,891 167,240 126,615 84,161 40,947 165,424 118,030 -47.47%
PBT 2,299 148 -1,624 138 -228 930 657 130.31%
Tax -614 85 -731 -545 -197 -1,032 -965 -26.00%
NP 1,685 233 -2,355 -407 -425 -102 -308 -
-
NP to SH 1,823 351 -2,389 -407 -425 -102 -308 -
-
Tax Rate 26.71% -57.43% - 394.93% - 110.97% 146.88% -
Total Cost 43,206 167,007 128,970 84,568 41,372 165,526 118,338 -48.88%
-
Net Worth 118,228 116,480 113,069 115,232 114,234 114,567 114,317 2.26%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 118,228 116,480 113,069 115,232 114,234 114,567 114,317 2.26%
NOSH 832,006 832,006 832,006 832,006 832,006 832,006 832,006 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 3.75% 0.14% -1.86% -0.48% -1.04% -0.06% -0.26% -
ROE 1.54% 0.30% -2.11% -0.35% -0.37% -0.09% -0.27% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 5.40 20.10 15.22 10.12 4.92 19.88 14.19 -47.45%
EPS 0.22 0.04 -0.29 -0.05 -0.05 -0.01 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1421 0.14 0.1359 0.1385 0.1373 0.1377 0.1374 2.26%
Adjusted Per Share Value based on latest NOSH - 832,006
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 5.50 20.51 15.52 10.32 5.02 20.28 14.47 -47.49%
EPS 0.22 0.04 -0.29 -0.05 -0.05 -0.01 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.1428 0.1386 0.1413 0.1401 0.1405 0.1402 2.26%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.15 0.15 0.145 0.14 0.16 0.145 0.105 -
P/RPS 2.78 0.75 0.95 1.38 3.25 0.73 0.74 141.46%
P/EPS 68.46 355.56 -50.50 -286.19 -313.23 -1,182.75 -283.64 -
EY 1.46 0.28 -1.98 -0.35 -0.32 -0.08 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.07 1.07 1.01 1.17 1.05 0.76 24.80%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 27/02/23 29/11/22 -
Price 0.185 0.14 0.155 0.17 0.15 0.185 0.115 -
P/RPS 3.43 0.70 1.02 1.68 3.05 0.93 0.81 161.51%
P/EPS 84.43 331.85 -53.98 -347.52 -293.65 -1,509.03 -310.65 -
EY 1.18 0.30 -1.85 -0.29 -0.34 -0.07 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.00 1.14 1.23 1.09 1.34 0.84 33.76%

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