[K1] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -11111.11%
YoY- -209.26%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 44,754 44,891 40,625 42,454 43,214 40,947 47,394 -3.75%
PBT 1,219 2,299 1,772 -1,762 366 -228 273 171.40%
Tax -140 -614 816 -186 -348 -197 -67 63.51%
NP 1,079 1,685 2,588 -1,948 18 -425 206 201.90%
-
NP to SH 1,008 1,823 2,740 -1,982 18 -425 206 188.50%
-
Tax Rate 11.48% 26.71% -46.05% - 95.08% - 24.54% -
Total Cost 43,675 43,206 38,037 44,402 43,196 41,372 47,188 -5.03%
-
Net Worth 119,309 118,228 116,480 113,069 115,232 114,234 114,567 2.74%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 119,309 118,228 116,480 113,069 115,232 114,234 114,567 2.74%
NOSH 832,006 832,006 832,006 832,006 832,006 832,006 832,006 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.41% 3.75% 6.37% -4.59% 0.04% -1.04% 0.43% -
ROE 0.84% 1.54% 2.35% -1.75% 0.02% -0.37% 0.18% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.38 5.40 4.88 5.10 5.19 4.92 5.70 -3.78%
EPS 0.12 0.22 0.33 -0.24 0.00 -0.05 0.02 230.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1434 0.1421 0.14 0.1359 0.1385 0.1373 0.1377 2.74%
Adjusted Per Share Value based on latest NOSH - 832,006
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.49 5.50 4.98 5.21 5.30 5.02 5.81 -3.70%
EPS 0.12 0.22 0.34 -0.24 0.00 -0.05 0.03 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1463 0.145 0.1428 0.1386 0.1413 0.1401 0.1405 2.73%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.27 0.15 0.15 0.145 0.14 0.16 0.145 -
P/RPS 5.02 2.78 3.07 2.84 2.70 3.25 2.55 57.14%
P/EPS 222.86 68.46 45.55 -60.87 6,471.17 -313.23 585.64 -47.51%
EY 0.45 1.46 2.20 -1.64 0.02 -0.32 0.17 91.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.06 1.07 1.07 1.01 1.17 1.05 47.50%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 27/02/23 -
Price 0.19 0.185 0.14 0.155 0.17 0.15 0.185 -
P/RPS 3.53 3.43 2.87 3.04 3.27 3.05 3.25 5.66%
P/EPS 156.83 84.43 42.51 -65.07 7,857.84 -293.65 747.19 -64.71%
EY 0.64 1.18 2.35 -1.54 0.01 -0.34 0.13 189.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.30 1.00 1.14 1.23 1.09 1.34 -0.99%

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