[K1] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 38.96%
YoY- 1072.56%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 112,152 70,547 32,623 186,097 131,889 82,971 45,886 81.34%
PBT 7,785 3,325 846 12,563 8,548 5,445 3,241 79.26%
Tax -403 -287 -326 -685 0 0 0 -
NP 7,382 3,038 520 11,878 8,548 5,445 3,241 73.02%
-
NP to SH 7,382 3,038 520 11,878 8,548 5,445 3,241 73.02%
-
Tax Rate 5.18% 8.63% 38.53% 5.45% 0.00% 0.00% 0.00% -
Total Cost 104,770 67,509 32,103 174,219 123,341 77,526 42,645 81.97%
-
Net Worth 71,974 67,477 6,547,666 5,882,049 5,203,782 49,042 4,645,433 -93.76%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 10,718 - - - -
Div Payout % - - - 90.24% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 71,974 67,477 6,547,666 5,882,049 5,203,782 49,042 4,645,433 -93.76%
NOSH 429,186 427,887 433,333 378,753 374,912 375,517 372,528 9.88%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.58% 4.31% 1.59% 6.38% 6.48% 6.56% 7.06% -
ROE 10.26% 4.50% 0.01% 0.20% 0.16% 11.10% 0.07% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 26.13 16.49 7.53 49.13 35.18 22.10 12.32 65.00%
EPS 1.72 0.71 0.12 3.13 2.28 1.45 0.87 57.45%
DPS 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
NAPS 0.1677 0.1577 15.11 15.53 13.88 0.1306 12.47 -94.33%
Adjusted Per Share Value based on latest NOSH - 384,534
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.75 8.65 4.00 22.82 16.17 10.17 5.63 81.25%
EPS 0.91 0.37 0.06 1.46 1.05 0.67 0.40 72.89%
DPS 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
NAPS 0.0882 0.0827 8.028 7.2119 6.3803 0.0601 5.6957 -93.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.235 0.27 0.50 0.425 0.37 0.40 0.325 -
P/RPS 0.90 1.64 6.64 0.86 1.05 1.81 2.64 -51.16%
P/EPS 13.66 38.03 416.67 13.55 16.23 27.59 37.36 -48.83%
EY 7.32 2.63 0.24 7.38 6.16 3.63 2.68 95.27%
DY 0.00 0.00 0.00 6.66 0.00 0.00 0.00 -
P/NAPS 1.40 1.71 0.03 0.03 0.03 3.06 0.03 1193.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 26/08/15 27/05/15 25/02/15 30/10/14 22/08/14 15/05/14 -
Price 0.31 0.19 0.625 0.525 0.31 0.375 0.405 -
P/RPS 1.19 1.15 8.30 1.07 0.88 1.70 3.29 -49.20%
P/EPS 18.02 26.76 520.83 16.74 13.60 25.86 46.55 -46.85%
EY 5.55 3.74 0.19 5.97 7.35 3.87 2.15 88.06%
DY 0.00 0.00 0.00 5.39 0.00 0.00 0.00 -
P/NAPS 1.85 1.20 0.04 0.03 0.02 2.87 0.03 1456.96%

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