[K1] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
17-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 6.87%
YoY- 146.8%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 16,147 18,786 18,547 20,261 19,493 19,967 21,238 -16.74%
PBT 1,754 305 -3,079 1,438 1,498 -8,438 -6,912 -
Tax -251 -277 123 -330 -458 -360 35 -
NP 1,503 28 -2,956 1,108 1,040 -8,798 -6,877 -
-
NP to SH 1,496 21 -2,962 1,105 1,034 -8,814 -7,043 -
-
Tax Rate 14.31% 90.82% - 22.95% 30.57% - - -
Total Cost 14,644 18,758 21,503 19,153 18,453 28,765 28,115 -35.34%
-
Net Worth 88,410 86,541 87,268 85,295 84,257 77,174 75,981 10.65%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 88,410 86,541 87,268 85,295 84,257 77,174 75,981 10.65%
NOSH 519,144 519,144 519,144 519,144 519,144 519,144 472,818 6.44%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.31% 0.15% -15.94% 5.47% 5.34% -44.06% -32.38% -
ROE 1.69% 0.02% -3.39% 1.30% 1.23% -11.42% -9.27% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.11 3.62 3.57 3.90 3.75 4.15 4.49 -21.76%
EPS 0.29 0.01 -0.57 0.22 0.20 -1.83 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1703 0.1667 0.1681 0.1643 0.1623 0.1603 0.1607 3.95%
Adjusted Per Share Value based on latest NOSH - 519,144
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.94 2.26 2.23 2.44 2.34 2.40 2.55 -16.70%
EPS 0.18 0.00 -0.36 0.13 0.12 -1.06 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1063 0.104 0.1049 0.1025 0.1013 0.0928 0.0913 10.70%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.165 0.15 0.19 0.19 0.21 0.21 0.155 -
P/RPS 5.30 4.15 5.32 4.87 5.59 5.06 3.45 33.24%
P/EPS 57.26 3,708.17 -33.30 89.26 105.44 -11.47 -10.41 -
EY 1.75 0.03 -3.00 1.12 0.95 -8.72 -9.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 1.13 1.16 1.29 1.31 0.96 0.69%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 28/05/18 26/02/18 17/11/17 14/08/17 26/05/17 21/02/17 -
Price 0.215 0.15 0.18 0.185 0.19 0.225 0.18 -
P/RPS 6.91 4.15 5.04 4.74 5.06 5.43 4.01 43.87%
P/EPS 74.61 3,708.17 -31.55 86.92 95.39 -12.29 -12.08 -
EY 1.34 0.03 -3.17 1.15 1.05 -8.14 -8.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.90 1.07 1.13 1.17 1.40 1.12 8.19%

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