[K1] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
08-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 200.96%
YoY- -45.51%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 19,967 21,238 19,380 18,985 22,261 33,910 41,605 -38.67%
PBT -8,438 -6,912 -2,262 1,316 -1,193 3,130 4,460 -
Tax -360 35 -99 56 -166 338 -116 112.61%
NP -8,798 -6,877 -2,361 1,372 -1,359 3,468 4,344 -
-
NP to SH -8,814 -7,043 -2,361 1,372 -1,359 3,468 4,344 -
-
Tax Rate - - - -4.26% - -10.80% 2.60% -
Total Cost 28,765 28,115 21,741 17,613 23,620 30,442 37,261 -15.83%
-
Net Worth 77,174 75,981 8,291,831 8,544,248 8,318,017 9,987,840 72,848 3.91%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 3,251 - -
Div Payout % - - - - - 93.75% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 77,174 75,981 8,291,831 8,544,248 8,318,017 9,987,840 72,848 3.91%
NOSH 519,144 472,818 472,200 473,103 468,620 433,499 434,400 12.60%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -44.06% -32.38% -12.18% 7.23% -6.10% 10.23% 10.44% -
ROE -11.42% -9.27% -0.03% 0.02% -0.02% 0.03% 5.96% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.15 4.49 4.10 4.01 4.75 7.82 9.58 -42.71%
EPS -1.83 -1.45 -0.50 0.29 -0.29 0.80 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.1603 0.1607 17.56 18.06 17.75 23.04 0.1677 -2.96%
Adjusted Per Share Value based on latest NOSH - 473,103
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.40 2.55 2.33 2.28 2.68 4.08 5.00 -38.66%
EPS -1.06 -0.85 -0.28 0.16 -0.16 0.42 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.00 -
NAPS 0.0928 0.0913 9.9661 10.2694 9.9975 12.0045 0.0876 3.91%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.21 0.155 0.185 0.19 0.265 0.325 0.235 -
P/RPS 5.06 3.45 4.51 4.73 5.58 4.15 2.45 62.10%
P/EPS -11.47 -10.41 -37.00 65.52 -91.38 40.62 23.50 -
EY -8.72 -9.61 -2.70 1.53 -1.09 2.46 4.26 -
DY 0.00 0.00 0.00 0.00 0.00 2.31 0.00 -
P/NAPS 1.31 0.96 0.01 0.01 0.01 0.01 1.40 -4.32%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 21/02/17 14/11/16 08/08/16 20/05/16 26/02/16 20/11/15 -
Price 0.225 0.18 0.155 0.205 0.24 0.28 0.31 -
P/RPS 5.43 4.01 3.78 5.11 5.05 3.58 3.24 41.04%
P/EPS -12.29 -12.08 -31.00 70.69 -82.76 35.00 31.00 -
EY -8.14 -8.28 -3.23 1.41 -1.21 2.86 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 1.40 1.12 0.01 0.01 0.01 0.01 1.85 -16.94%

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