[K1] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -18.9%
YoY- 8052.38%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 26,704 26,941 25,481 17,952 18,757 20,091 16,147 39.71%
PBT 2,128 2,003 2,535 1,790 1,599 2,313 1,754 13.71%
Tax -9 -204 -270 10 517 -306 -251 -89.06%
NP 2,119 1,799 2,265 1,800 2,116 2,007 1,503 25.65%
-
NP to SH 1,260 1,501 1,750 1,712 2,111 2,017 1,496 -10.78%
-
Tax Rate 0.42% 10.18% 10.65% -0.56% -32.33% 13.23% 14.31% -
Total Cost 24,585 25,142 23,216 16,152 16,641 18,084 14,644 41.12%
-
Net Worth 117,359 115,536 113,058 110,580 96,282 90,902 88,410 20.72%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 117,359 115,536 113,058 110,580 96,282 90,902 88,410 20.72%
NOSH 728,939 728,939 728,939 728,939 728,939 519,144 519,144 25.31%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.94% 6.68% 8.89% 10.03% 11.28% 9.99% 9.31% -
ROE 1.07% 1.30% 1.55% 1.55% 2.19% 2.22% 1.69% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.66 3.70 3.50 2.46 2.89 3.87 3.11 11.43%
EPS 0.17 0.21 0.24 0.24 0.33 0.39 0.29 -29.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.1585 0.1551 0.1517 0.1481 0.1751 0.1703 -3.66%
Adjusted Per Share Value based on latest NOSH - 728,939
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.21 3.24 3.06 2.16 2.25 2.41 1.94 39.76%
EPS 0.15 0.18 0.21 0.21 0.25 0.24 0.18 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1411 0.1389 0.1359 0.1329 0.1157 0.1093 0.1063 20.71%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.20 0.195 0.24 0.22 0.20 0.22 0.165 -
P/RPS 5.46 5.28 6.87 8.93 6.93 5.68 5.30 1.99%
P/EPS 115.70 94.70 99.97 93.67 61.59 56.62 57.26 59.62%
EY 0.86 1.06 1.00 1.07 1.62 1.77 1.75 -37.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.23 1.55 1.45 1.35 1.26 0.97 17.73%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 15/08/19 30/05/19 27/02/19 05/11/18 16/08/18 -
Price 0.20 0.23 0.20 0.25 0.24 0.305 0.215 -
P/RPS 5.46 6.22 5.72 10.15 8.32 7.88 6.91 -14.49%
P/EPS 115.70 111.70 83.31 106.45 73.91 78.50 74.61 33.86%
EY 0.86 0.90 1.20 0.94 1.35 1.27 1.34 -25.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.45 1.29 1.65 1.62 1.74 1.26 -1.05%

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