[K1] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 40.79%
YoY- 133.13%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 37,924 32,623 54,208 48,918 37,085 45,886 51,774 -18.78%
PBT 2,479 846 4,015 3,103 2,204 3,241 2,019 14.70%
Tax 39 -326 -685 0 0 0 -133 -
NP 2,518 520 3,330 3,103 2,204 3,241 1,886 21.31%
-
NP to SH 2,518 520 3,330 3,103 2,204 3,241 1,886 21.31%
-
Tax Rate -1.57% 38.53% 17.06% 0.00% 0.00% 0.00% 6.59% -
Total Cost 35,406 32,103 50,878 45,815 34,881 42,645 49,888 -20.48%
-
Net Worth 68,463 6,547,666 5,967,981 5,189,113 48,786 4,645,433 43,824 34.74%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,730 - - - - -
Div Payout % - - 81.99% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 68,463 6,547,666 5,967,981 5,189,113 48,786 4,645,433 43,824 34.74%
NOSH 434,137 433,333 384,534 373,855 373,559 372,528 377,800 9.73%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.64% 1.59% 6.14% 6.34% 5.94% 7.06% 3.64% -
ROE 3.68% 0.01% 0.06% 0.06% 4.52% 0.07% 4.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.74 7.53 14.10 13.08 9.93 12.32 13.70 -25.95%
EPS 0.58 0.12 0.87 0.83 0.59 0.87 0.50 10.43%
DPS 0.00 0.00 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.1577 15.11 15.52 13.88 0.1306 12.47 0.116 22.78%
Adjusted Per Share Value based on latest NOSH - 373,855
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.65 4.00 6.65 6.00 4.55 5.63 6.35 -18.80%
EPS 0.31 0.06 0.41 0.38 0.27 0.40 0.23 22.08%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.0839 8.028 7.3173 6.3623 0.0598 5.6957 0.0537 34.75%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.27 0.50 0.425 0.37 0.40 0.325 0.325 -
P/RPS 3.09 6.64 3.01 2.83 4.03 2.64 2.37 19.40%
P/EPS 46.55 416.67 49.08 44.58 67.80 37.36 65.10 -20.08%
EY 2.15 0.24 2.04 2.24 1.48 2.68 1.54 24.99%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.03 0.03 0.03 3.06 0.03 2.80 -28.08%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 25/02/15 30/10/14 22/08/14 15/05/14 19/02/14 -
Price 0.19 0.625 0.525 0.31 0.375 0.405 0.355 -
P/RPS 2.18 8.30 3.72 2.37 3.78 3.29 2.59 -10.88%
P/EPS 32.76 520.83 60.62 37.35 63.56 46.55 71.11 -40.43%
EY 3.05 0.19 1.65 2.68 1.57 2.15 1.41 67.49%
DY 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.04 0.03 0.02 2.87 0.03 3.06 -46.51%

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