[K1] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 100.71%
YoY- 100.24%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 18,757 20,091 16,147 18,786 18,547 20,261 19,493 -2.52%
PBT 1,599 2,313 1,754 305 -3,079 1,438 1,498 4.43%
Tax 517 -306 -251 -277 123 -330 -458 -
NP 2,116 2,007 1,503 28 -2,956 1,108 1,040 60.35%
-
NP to SH 2,111 2,017 1,496 21 -2,962 1,105 1,034 60.72%
-
Tax Rate -32.33% 13.23% 14.31% 90.82% - 22.95% 30.57% -
Total Cost 16,641 18,084 14,644 18,758 21,503 19,153 18,453 -6.64%
-
Net Worth 96,282 90,902 88,410 86,541 87,268 85,295 84,257 9.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 96,282 90,902 88,410 86,541 87,268 85,295 84,257 9.27%
NOSH 728,939 519,144 519,144 519,144 519,144 519,144 519,144 25.31%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.28% 9.99% 9.31% 0.15% -15.94% 5.47% 5.34% -
ROE 2.19% 2.22% 1.69% 0.02% -3.39% 1.30% 1.23% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.89 3.87 3.11 3.62 3.57 3.90 3.75 -15.90%
EPS 0.33 0.39 0.29 0.01 -0.57 0.22 0.20 39.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1481 0.1751 0.1703 0.1667 0.1681 0.1643 0.1623 -5.90%
Adjusted Per Share Value based on latest NOSH - 519,144
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.25 2.41 1.94 2.26 2.23 2.44 2.34 -2.57%
EPS 0.25 0.24 0.18 0.00 -0.36 0.13 0.12 62.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1093 0.1063 0.104 0.1049 0.1025 0.1013 9.23%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.20 0.22 0.165 0.15 0.19 0.19 0.21 -
P/RPS 6.93 5.68 5.30 4.15 5.32 4.87 5.59 15.35%
P/EPS 61.59 56.62 57.26 3,708.17 -33.30 89.26 105.44 -30.05%
EY 1.62 1.77 1.75 0.03 -3.00 1.12 0.95 42.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.26 0.97 0.90 1.13 1.16 1.29 3.06%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 05/11/18 16/08/18 28/05/18 26/02/18 17/11/17 14/08/17 -
Price 0.24 0.305 0.215 0.15 0.18 0.185 0.19 -
P/RPS 8.32 7.88 6.91 4.15 5.04 4.74 5.06 39.18%
P/EPS 73.91 78.50 74.61 3,708.17 -31.55 86.92 95.39 -15.60%
EY 1.35 1.27 1.34 0.03 -3.17 1.15 1.05 18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.74 1.26 0.90 1.07 1.13 1.17 24.15%

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