[K1] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -95.62%
YoY- -83.96%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 146,062 112,152 70,547 32,623 186,097 131,889 82,971 45.64%
PBT 10,915 7,785 3,325 846 12,563 8,548 5,445 58.78%
Tax -65 -403 -287 -326 -685 0 0 -
NP 10,850 7,382 3,038 520 11,878 8,548 5,445 58.15%
-
NP to SH 10,850 7,382 3,038 520 11,878 8,548 5,445 58.15%
-
Tax Rate 0.60% 5.18% 8.63% 38.53% 5.45% 0.00% 0.00% -
Total Cost 135,212 104,770 67,509 32,103 174,219 123,341 77,526 44.74%
-
Net Worth 9,920,000 71,974 67,477 6,547,666 5,882,049 5,203,782 49,042 3312.67%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 9,816 - - - 10,718 - - -
Div Payout % 90.48% - - - 90.24% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 9,920,000 71,974 67,477 6,547,666 5,882,049 5,203,782 49,042 3312.67%
NOSH 430,555 429,186 427,887 433,333 378,753 374,912 375,517 9.51%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.43% 6.58% 4.31% 1.59% 6.38% 6.48% 6.56% -
ROE 0.11% 10.26% 4.50% 0.01% 0.20% 0.16% 11.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.92 26.13 16.49 7.53 49.13 35.18 22.10 32.95%
EPS 2.52 1.72 0.71 0.12 3.13 2.28 1.45 44.40%
DPS 2.28 0.00 0.00 0.00 2.83 0.00 0.00 -
NAPS 23.04 0.1677 0.1577 15.11 15.53 13.88 0.1306 3016.02%
Adjusted Per Share Value based on latest NOSH - 433,333
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.91 13.75 8.65 4.00 22.82 16.17 10.17 45.68%
EPS 1.33 0.91 0.37 0.06 1.46 1.05 0.67 57.75%
DPS 1.20 0.00 0.00 0.00 1.31 0.00 0.00 -
NAPS 12.1628 0.0882 0.0827 8.028 7.2119 6.3803 0.0601 3313.80%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.325 0.235 0.27 0.50 0.425 0.37 0.40 -
P/RPS 0.96 0.90 1.64 6.64 0.86 1.05 1.81 -34.40%
P/EPS 12.90 13.66 38.03 416.67 13.55 16.23 27.59 -39.67%
EY 7.75 7.32 2.63 0.24 7.38 6.16 3.63 65.57%
DY 7.02 0.00 0.00 0.00 6.66 0.00 0.00 -
P/NAPS 0.01 1.40 1.71 0.03 0.03 0.03 3.06 -97.77%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 26/08/15 27/05/15 25/02/15 30/10/14 22/08/14 -
Price 0.28 0.31 0.19 0.625 0.525 0.31 0.375 -
P/RPS 0.83 1.19 1.15 8.30 1.07 0.88 1.70 -37.91%
P/EPS 11.11 18.02 26.76 520.83 16.74 13.60 25.86 -42.97%
EY 9.00 5.55 3.74 0.19 5.97 7.35 3.87 75.26%
DY 8.14 0.00 0.00 0.00 5.39 0.00 0.00 -
P/NAPS 0.01 1.85 1.20 0.04 0.03 0.02 2.87 -97.67%

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