[K1] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -69.72%
YoY- 8052.38%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 97,078 70,374 43,433 17,952 73,781 55,024 34,933 97.29%
PBT 8,456 6,328 4,325 1,790 5,971 4,372 2,059 155.79%
Tax -473 -464 -260 10 -317 -834 -528 -7.05%
NP 7,983 5,864 4,065 1,800 5,654 3,538 1,531 199.79%
-
NP to SH 6,225 4,966 3,465 1,712 5,654 3,534 1,517 155.65%
-
Tax Rate 5.59% 7.33% 6.01% -0.56% 5.31% 19.08% 25.64% -
Total Cost 89,095 64,510 39,368 16,152 68,127 51,486 33,402 91.98%
-
Net Worth 117,359 115,536 113,058 110,580 96,282 90,902 88,410 20.72%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 117,359 115,536 113,058 110,580 96,282 90,902 88,410 20.72%
NOSH 728,939 728,939 728,939 728,939 728,939 519,144 519,144 25.31%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.22% 8.33% 9.36% 10.03% 7.66% 6.43% 4.38% -
ROE 5.30% 4.30% 3.06% 1.55% 5.87% 3.89% 1.72% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.32 9.65 5.96 2.46 11.35 10.60 6.73 57.44%
EPS 0.85 0.68 0.48 0.24 0.90 0.68 0.29 104.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.1585 0.1551 0.1517 0.1481 0.1751 0.1703 -3.66%
Adjusted Per Share Value based on latest NOSH - 728,939
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.67 8.46 5.22 2.16 8.87 6.61 4.20 97.27%
EPS 0.75 0.60 0.42 0.21 0.68 0.42 0.18 158.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1411 0.1389 0.1359 0.1329 0.1157 0.1093 0.1063 20.71%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.20 0.195 0.24 0.22 0.20 0.22 0.165 -
P/RPS 1.50 2.02 4.03 8.93 1.76 2.08 2.45 -27.83%
P/EPS 23.42 28.62 50.49 93.67 23.00 32.32 56.47 -44.29%
EY 4.27 3.49 1.98 1.07 4.35 3.09 1.77 79.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.23 1.55 1.45 1.35 1.26 0.97 17.73%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 15/08/19 30/05/19 27/02/19 05/11/18 16/08/18 -
Price 0.20 0.23 0.20 0.25 0.24 0.305 0.215 -
P/RPS 1.50 2.38 3.36 10.15 2.11 2.88 3.20 -39.57%
P/EPS 23.42 33.76 42.07 106.45 27.60 44.80 73.58 -53.28%
EY 4.27 2.96 2.38 0.94 3.62 2.23 1.36 113.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.45 1.29 1.65 1.62 1.74 1.26 -1.05%

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