[K1] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -112.53%
YoY- -361.35%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 81,864 60,626 41,246 22,261 146,062 112,152 70,547 10.37%
PBT -9,051 -2,139 123 -1,193 10,915 7,785 3,325 -
Tax -174 -209 -110 -166 -65 -403 -287 -28.25%
NP -9,225 -2,348 13 -1,359 10,850 7,382 3,038 -
-
NP to SH -9,218 -2,348 13 -1,359 10,850 7,382 3,038 -
-
Tax Rate - - 89.43% - 0.60% 5.18% 8.63% -
Total Cost 91,089 62,974 41,233 23,620 135,212 104,770 67,509 21.99%
-
Net Worth 76,235 8,246,175 8,463,289 8,318,017 9,920,000 71,974 67,477 8.43%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 9,816 - - -
Div Payout % - - - - 90.48% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 76,235 8,246,175 8,463,289 8,318,017 9,920,000 71,974 67,477 8.43%
NOSH 474,393 469,600 468,620 468,620 430,555 429,186 427,887 7.08%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -11.27% -3.87% 0.03% -6.10% 7.43% 6.58% 4.31% -
ROE -12.09% -0.03% 0.00% -0.02% 0.11% 10.26% 4.50% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.26 12.91 8.80 4.75 33.92 26.13 16.49 3.07%
EPS -1.95 -0.50 0.00 -0.29 2.52 1.72 0.71 -
DPS 0.00 0.00 0.00 0.00 2.28 0.00 0.00 -
NAPS 0.1607 17.56 18.06 17.75 23.04 0.1677 0.1577 1.25%
Adjusted Per Share Value based on latest NOSH - 468,620
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.84 7.29 4.96 2.68 17.56 13.48 8.48 10.37%
EPS -1.11 -0.28 0.00 -0.16 1.30 0.89 0.37 -
DPS 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
NAPS 0.0916 9.9112 10.1721 9.9975 11.923 0.0865 0.0811 8.41%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.155 0.185 0.19 0.265 0.325 0.235 0.27 -
P/RPS 0.90 1.43 2.16 5.58 0.96 0.90 1.64 -32.84%
P/EPS -7.98 -37.00 6,849.07 -91.38 12.90 13.66 38.03 -
EY -12.54 -2.70 0.01 -1.09 7.75 7.32 2.63 -
DY 0.00 0.00 0.00 0.00 7.02 0.00 0.00 -
P/NAPS 0.96 0.01 0.01 0.01 0.01 1.40 1.71 -31.82%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 14/11/16 08/08/16 20/05/16 26/02/16 20/11/15 26/08/15 -
Price 0.18 0.155 0.205 0.24 0.28 0.31 0.19 -
P/RPS 1.04 1.20 2.33 5.05 0.83 1.19 1.15 -6.45%
P/EPS -9.26 -31.00 7,389.79 -82.76 11.11 18.02 26.76 -
EY -10.80 -3.23 0.01 -1.21 9.00 5.55 3.74 -
DY 0.00 0.00 0.00 0.00 8.14 0.00 0.00 -
P/NAPS 1.12 0.01 0.01 0.01 0.01 1.85 1.20 -4.47%

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