[K1] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
14-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -3.08%
YoY- -307.71%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 77,087 78,268 80,959 80,078 79,570 81,864 94,536 -12.72%
PBT 162 -8,581 -12,582 -16,282 -16,296 -9,051 787 -65.17%
Tax -942 -1,025 -1,113 -882 -368 -174 623 -
NP -780 -9,606 -13,695 -17,164 -16,664 -9,225 1,410 -
-
NP to SH -802 -9,637 -13,720 -17,186 -16,673 -9,164 1,637 -
-
Tax Rate 581.48% - - - - - -79.16% -
Total Cost 77,867 87,874 94,654 97,242 96,234 91,089 93,126 -11.25%
-
Net Worth 86,541 87,268 85,295 84,257 77,174 75,981 8,291,831 -95.23%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 86,541 87,268 85,295 84,257 77,174 75,981 8,291,831 -95.23%
NOSH 519,144 519,144 519,144 519,144 481,437 472,818 472,200 6.52%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -1.01% -12.27% -16.92% -21.43% -20.94% -11.27% 1.49% -
ROE -0.93% -11.04% -16.09% -20.40% -21.60% -12.06% 0.02% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 14.85 15.08 15.59 15.42 16.53 17.31 20.02 -18.07%
EPS -0.15 -1.86 -2.64 -3.31 -3.46 -1.94 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1667 0.1681 0.1643 0.1623 0.1603 0.1607 17.56 -95.52%
Adjusted Per Share Value based on latest NOSH - 519,144
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.27 9.41 9.73 9.62 9.56 9.84 11.36 -12.68%
EPS -0.10 -1.16 -1.65 -2.07 -2.00 -1.10 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.1049 0.1025 0.1013 0.0928 0.0913 9.9661 -95.23%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.15 0.19 0.19 0.21 0.21 0.155 0.185 -
P/RPS 1.01 1.26 1.22 1.36 1.27 0.90 0.92 6.42%
P/EPS -97.10 -10.24 -7.19 -6.34 -6.06 -8.00 53.36 -
EY -1.03 -9.77 -13.91 -15.76 -16.49 -12.50 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.13 1.16 1.29 1.31 0.96 0.01 1913.81%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 17/11/17 14/08/17 26/05/17 21/02/17 14/11/16 -
Price 0.15 0.18 0.185 0.19 0.225 0.18 0.155 -
P/RPS 1.01 1.19 1.19 1.23 1.36 1.04 0.77 19.84%
P/EPS -97.10 -9.70 -7.00 -5.74 -6.50 -9.29 44.71 -
EY -1.03 -10.31 -14.29 -17.42 -15.39 -10.77 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.07 1.13 1.17 1.40 1.12 0.01 1913.81%

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