[K1] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 71.85%
YoY- 157.91%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 54,208 48,918 37,085 45,886 51,774 47,663 35,728 31.93%
PBT 4,015 3,103 2,204 3,241 2,019 1,331 3,393 11.84%
Tax -685 0 0 0 -133 0 0 -
NP 3,330 3,103 2,204 3,241 1,886 1,331 3,393 -1.23%
-
NP to SH 3,330 3,103 2,204 3,241 1,886 1,331 3,393 -1.23%
-
Tax Rate 17.06% 0.00% 0.00% 0.00% 6.59% 0.00% 0.00% -
Total Cost 50,878 45,815 34,881 42,645 49,888 46,332 32,335 35.16%
-
Net Worth 5,967,981 5,189,113 48,786 4,645,433 43,824 42,249 40,082 2683.73%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,730 - - - - - - -
Div Payout % 81.99% - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 5,967,981 5,189,113 48,786 4,645,433 43,824 42,249 40,082 2683.73%
NOSH 384,534 373,855 373,559 372,528 377,800 380,285 372,857 2.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.14% 6.34% 5.94% 7.06% 3.64% 2.79% 9.50% -
ROE 0.06% 0.06% 4.52% 0.07% 4.30% 3.15% 8.47% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.10 13.08 9.93 12.32 13.70 12.53 9.58 29.29%
EPS 0.87 0.83 0.59 0.87 0.50 0.35 0.91 -2.94%
DPS 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.52 13.88 0.1306 12.47 0.116 0.1111 0.1075 2627.23%
Adjusted Per Share Value based on latest NOSH - 372,528
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.65 6.00 4.55 5.63 6.35 5.84 4.38 31.99%
EPS 0.41 0.38 0.27 0.40 0.23 0.16 0.42 -1.58%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3173 6.3623 0.0598 5.6957 0.0537 0.0518 0.0491 2685.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.425 0.37 0.40 0.325 0.325 0.16 0.13 -
P/RPS 3.01 2.83 4.03 2.64 2.37 1.28 1.36 69.58%
P/EPS 49.08 44.58 67.80 37.36 65.10 45.71 14.29 127.12%
EY 2.04 2.24 1.48 2.68 1.54 2.19 7.00 -55.94%
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 3.06 0.03 2.80 1.44 1.21 -91.43%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 30/10/14 22/08/14 15/05/14 19/02/14 08/11/13 05/08/13 -
Price 0.525 0.31 0.375 0.405 0.355 0.385 0.16 -
P/RPS 3.72 2.37 3.78 3.29 2.59 3.07 1.67 70.31%
P/EPS 60.62 37.35 63.56 46.55 71.11 110.00 17.58 127.72%
EY 1.65 2.68 1.57 2.15 1.41 0.91 5.69 -56.09%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.02 2.87 0.03 3.06 3.47 1.49 -92.54%

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