[K1] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -16.84%
YoY- 57.35%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 44,690 35,229 38,111 35,675 23,812 35,026 31,031 27.50%
PBT 2,205 -2,674 1,126 -2,735 -1,966 1,732 1,254 45.63%
Tax -391 -151 -423 -75 -439 -317 -101 146.34%
NP 1,814 -2,825 703 -2,810 -2,405 1,415 1,153 35.23%
-
NP to SH 1,814 -2,825 703 -2,810 -2,405 1,415 1,153 35.23%
-
Tax Rate 17.73% - 37.57% - - 18.30% 8.05% -
Total Cost 42,876 38,054 37,408 38,485 26,217 33,611 29,878 27.19%
-
Net Worth 114,317 112,487 115,399 114,047 115,189 117,800 116,168 -1.06%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 114,317 112,487 115,399 114,047 115,189 117,800 116,168 -1.06%
NOSH 832,006 832,006 832,006 832,006 815,792 815,792 815,792 1.31%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.06% -8.02% 1.84% -7.88% -10.10% 4.04% 3.72% -
ROE 1.59% -2.51% 0.61% -2.46% -2.09% 1.20% 0.99% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.37 4.23 4.58 4.31 2.92 4.29 3.80 25.90%
EPS 0.22 -0.34 0.08 -0.34 -0.29 0.17 0.14 35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1374 0.1352 0.1387 0.1379 0.1412 0.1444 0.1424 -2.35%
Adjusted Per Share Value based on latest NOSH - 832,006
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.37 4.23 4.58 4.29 2.86 4.21 3.73 27.47%
EPS 0.22 -0.34 0.08 -0.34 -0.29 0.17 0.14 35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1374 0.1352 0.1387 0.1371 0.1384 0.1416 0.1396 -1.05%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.105 0.115 0.15 0.15 0.24 0.28 0.265 -
P/RPS 1.95 2.72 3.27 3.48 8.22 6.52 6.97 -57.19%
P/EPS 48.16 -33.87 177.53 -44.15 -81.41 161.43 187.50 -59.55%
EY 2.08 -2.95 0.56 -2.27 -1.23 0.62 0.53 148.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 1.08 1.09 1.70 1.94 1.86 -44.90%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 26/05/22 24/02/22 25/11/21 03/08/21 03/05/21 -
Price 0.115 0.12 0.12 0.16 0.175 0.29 0.29 -
P/RPS 2.14 2.83 2.62 3.71 6.00 6.75 7.62 -57.08%
P/EPS 52.75 -35.34 142.02 -47.09 -59.36 167.19 205.19 -59.53%
EY 1.90 -2.83 0.70 -2.12 -1.68 0.60 0.49 146.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 0.87 1.16 1.24 2.01 2.04 -44.62%

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