[K1] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 100.22%
YoY- 100.24%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 73,781 55,024 34,933 18,786 78,268 59,721 39,460 51.59%
PBT 5,971 4,372 2,059 305 -8,582 -5,502 -6,940 -
Tax -317 -834 -528 -277 -1,025 -1,148 -818 -46.75%
NP 5,654 3,538 1,531 28 -9,607 -6,650 -7,758 -
-
NP to SH 5,654 3,534 1,517 21 -9,622 -6,659 -7,780 -
-
Tax Rate 5.31% 19.08% 25.64% 90.82% - - - -
Total Cost 68,127 51,486 33,402 18,758 87,875 66,371 47,218 27.60%
-
Net Worth 96,282 90,902 88,410 86,541 87,268 85,295 84,257 9.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 96,282 90,902 88,410 86,541 87,268 85,295 84,257 9.27%
NOSH 728,939 519,144 519,144 519,144 519,144 519,144 519,144 25.31%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.66% 6.43% 4.38% 0.15% -12.27% -11.14% -19.66% -
ROE 5.87% 3.89% 1.72% 0.02% -11.03% -7.81% -9.23% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.35 10.60 6.73 3.62 15.08 11.50 7.60 30.55%
EPS 0.90 0.68 0.29 0.01 -1.88 -1.31 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1481 0.1751 0.1703 0.1667 0.1681 0.1643 0.1623 -5.90%
Adjusted Per Share Value based on latest NOSH - 519,144
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.87 6.61 4.20 2.26 9.41 7.18 4.74 51.68%
EPS 0.68 0.42 0.18 0.00 -1.16 -0.80 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1093 0.1063 0.104 0.1049 0.1025 0.1013 9.23%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.20 0.22 0.165 0.15 0.19 0.19 0.21 -
P/RPS 1.76 2.08 2.45 4.15 1.26 1.65 2.76 -25.85%
P/EPS 23.00 32.32 56.47 3,708.17 -10.25 -14.81 -14.01 -
EY 4.35 3.09 1.77 0.03 -9.75 -6.75 -7.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.26 0.97 0.90 1.13 1.16 1.29 3.06%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 05/11/18 16/08/18 28/05/18 26/02/18 17/11/17 14/08/17 -
Price 0.24 0.305 0.215 0.15 0.18 0.185 0.19 -
P/RPS 2.11 2.88 3.20 4.15 1.19 1.61 2.50 -10.66%
P/EPS 27.60 44.80 73.58 3,708.17 -9.71 -14.42 -12.68 -
EY 3.62 2.23 1.36 0.03 -10.30 -6.93 -7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.74 1.26 0.90 1.07 1.13 1.17 24.15%

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