[K1] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 46.98%
YoY- -8.65%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 60,626 41,246 22,261 146,062 112,152 70,547 32,623 50.98%
PBT -2,139 123 -1,193 10,915 7,785 3,325 846 -
Tax -209 -110 -166 -65 -403 -287 -326 -25.58%
NP -2,348 13 -1,359 10,850 7,382 3,038 520 -
-
NP to SH -2,348 13 -1,359 10,850 7,382 3,038 520 -
-
Tax Rate - 89.43% - 0.60% 5.18% 8.63% 38.53% -
Total Cost 62,974 41,233 23,620 135,212 104,770 67,509 32,103 56.51%
-
Net Worth 8,246,175 8,463,289 8,318,017 9,920,000 71,974 67,477 6,547,666 16.57%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 9,816 - - - -
Div Payout % - - - 90.48% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 8,246,175 8,463,289 8,318,017 9,920,000 71,974 67,477 6,547,666 16.57%
NOSH 469,600 468,620 468,620 430,555 429,186 427,887 433,333 5.48%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.87% 0.03% -6.10% 7.43% 6.58% 4.31% 1.59% -
ROE -0.03% 0.00% -0.02% 0.11% 10.26% 4.50% 0.01% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.91 8.80 4.75 33.92 26.13 16.49 7.53 43.10%
EPS -0.50 0.00 -0.29 2.52 1.72 0.71 0.12 -
DPS 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
NAPS 17.56 18.06 17.75 23.04 0.1677 0.1577 15.11 10.50%
Adjusted Per Share Value based on latest NOSH - 433,499
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.43 5.06 2.73 17.91 13.75 8.65 4.00 50.93%
EPS -0.29 0.00 -0.17 1.33 0.91 0.37 0.06 -
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 10.1106 10.3768 10.1986 12.1628 0.0882 0.0827 8.028 16.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.185 0.19 0.265 0.325 0.235 0.27 0.50 -
P/RPS 1.43 2.16 5.58 0.96 0.90 1.64 6.64 -63.97%
P/EPS -37.00 6,849.07 -91.38 12.90 13.66 38.03 416.67 -
EY -2.70 0.01 -1.09 7.75 7.32 2.63 0.24 -
DY 0.00 0.00 0.00 7.02 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 1.40 1.71 0.03 -51.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 14/11/16 08/08/16 20/05/16 26/02/16 20/11/15 26/08/15 27/05/15 -
Price 0.155 0.205 0.24 0.28 0.31 0.19 0.625 -
P/RPS 1.20 2.33 5.05 0.83 1.19 1.15 8.30 -72.35%
P/EPS -31.00 7,389.79 -82.76 11.11 18.02 26.76 520.83 -
EY -3.23 0.01 -1.21 9.00 5.55 3.74 0.19 -
DY 0.00 0.00 0.00 8.14 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.01 1.85 1.20 0.04 -60.21%

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