[K1] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -25.15%
YoY- -548.57%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 18,547 20,261 19,493 19,967 21,238 19,380 18,985 -1.53%
PBT -3,079 1,438 1,498 -8,438 -6,912 -2,262 1,316 -
Tax 123 -330 -458 -360 35 -99 56 68.72%
NP -2,956 1,108 1,040 -8,798 -6,877 -2,361 1,372 -
-
NP to SH -2,962 1,105 1,034 -8,814 -7,043 -2,361 1,372 -
-
Tax Rate - 22.95% 30.57% - - - -4.26% -
Total Cost 21,503 19,153 18,453 28,765 28,115 21,741 17,613 14.18%
-
Net Worth 87,268 85,295 84,257 77,174 75,981 8,291,831 8,544,248 -95.25%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 87,268 85,295 84,257 77,174 75,981 8,291,831 8,544,248 -95.25%
NOSH 519,144 519,144 519,144 519,144 472,818 472,200 473,103 6.36%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -15.94% 5.47% 5.34% -44.06% -32.38% -12.18% 7.23% -
ROE -3.39% 1.30% 1.23% -11.42% -9.27% -0.03% 0.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.57 3.90 3.75 4.15 4.49 4.10 4.01 -7.43%
EPS -0.57 0.22 0.20 -1.83 -1.45 -0.50 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1643 0.1623 0.1603 0.1607 17.56 18.06 -95.53%
Adjusted Per Share Value based on latest NOSH - 519,144
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.23 2.44 2.34 2.40 2.55 2.33 2.28 -1.46%
EPS -0.36 0.13 0.12 -1.06 -0.85 -0.28 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1049 0.1025 0.1013 0.0928 0.0913 9.9661 10.2694 -95.25%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.19 0.19 0.21 0.21 0.155 0.185 0.19 -
P/RPS 5.32 4.87 5.59 5.06 3.45 4.51 4.73 8.12%
P/EPS -33.30 89.26 105.44 -11.47 -10.41 -37.00 65.52 -
EY -3.00 1.12 0.95 -8.72 -9.61 -2.70 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.16 1.29 1.31 0.96 0.01 0.01 2217.28%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 17/11/17 14/08/17 26/05/17 21/02/17 14/11/16 08/08/16 -
Price 0.18 0.185 0.19 0.225 0.18 0.155 0.205 -
P/RPS 5.04 4.74 5.06 5.43 4.01 3.78 5.11 -0.91%
P/EPS -31.55 86.92 95.39 -12.29 -12.08 -31.00 70.69 -
EY -3.17 1.15 1.05 -8.14 -8.28 -3.23 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.13 1.17 1.40 1.12 0.01 0.01 2134.73%

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