[K1] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 56.99%
YoY- 1079.15%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 70,547 32,623 186,097 131,889 82,971 45,886 171,251 -44.72%
PBT 3,325 846 12,563 8,548 5,445 3,241 1,146 103.82%
Tax -287 -326 -685 0 0 0 -133 67.22%
NP 3,038 520 11,878 8,548 5,445 3,241 1,013 108.38%
-
NP to SH 3,038 520 11,878 8,548 5,445 3,241 1,013 108.38%
-
Tax Rate 8.63% 38.53% 5.45% 0.00% 0.00% 0.00% 11.61% -
Total Cost 67,509 32,103 174,219 123,341 77,526 42,645 170,238 -46.11%
-
Net Worth 67,477 6,547,666 5,882,049 5,203,782 49,042 4,645,433 4,365,037 -93.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 10,718 - - - - -
Div Payout % - - 90.24% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 67,477 6,547,666 5,882,049 5,203,782 49,042 4,645,433 4,365,037 -93.84%
NOSH 427,887 433,333 378,753 374,912 375,517 372,528 376,296 8.96%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.31% 1.59% 6.38% 6.48% 6.56% 7.06% 0.59% -
ROE 4.50% 0.01% 0.20% 0.16% 11.10% 0.07% 0.02% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.49 7.53 49.13 35.18 22.10 12.32 45.51 -49.26%
EPS 0.71 0.12 3.13 2.28 1.45 0.87 0.27 90.85%
DPS 0.00 0.00 2.83 0.00 0.00 0.00 0.00 -
NAPS 0.1577 15.11 15.53 13.88 0.1306 12.47 11.60 -94.34%
Adjusted Per Share Value based on latest NOSH - 373,855
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.65 4.00 22.82 16.17 10.17 5.63 21.00 -44.72%
EPS 0.37 0.06 1.46 1.05 0.67 0.40 0.12 112.28%
DPS 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -
NAPS 0.0827 8.028 7.2119 6.3803 0.0601 5.6957 5.3519 -93.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.27 0.50 0.425 0.37 0.40 0.325 0.325 -
P/RPS 1.64 6.64 0.86 1.05 1.81 2.64 0.71 75.00%
P/EPS 38.03 416.67 13.55 16.23 27.59 37.36 120.73 -53.80%
EY 2.63 0.24 7.38 6.16 3.63 2.68 0.83 116.19%
DY 0.00 0.00 6.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.03 0.03 0.03 3.06 0.03 0.03 1392.10%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 25/02/15 30/10/14 22/08/14 15/05/14 19/02/14 -
Price 0.19 0.625 0.525 0.31 0.375 0.405 0.355 -
P/RPS 1.15 8.30 1.07 0.88 1.70 3.29 0.78 29.63%
P/EPS 26.76 520.83 16.74 13.60 25.86 46.55 131.87 -65.56%
EY 3.74 0.19 5.97 7.35 3.87 2.15 0.76 190.16%
DY 0.00 0.00 5.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.04 0.03 0.02 2.87 0.03 0.03 1077.53%

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