[K1] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 3.46%
YoY- 2332.35%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 96,084 97,078 89,131 82,281 72,947 73,781 73,571 19.46%
PBT 7,080 8,456 7,927 8,237 7,456 5,971 1,293 210.34%
Tax -495 -473 53 -49 -30 -317 -711 -21.43%
NP 6,585 7,983 7,980 8,188 7,426 5,654 582 403.24%
-
NP to SH 4,619 6,223 7,074 7,590 7,336 5,645 572 301.99%
-
Tax Rate 6.99% 5.59% -0.67% 0.59% 0.40% 5.31% 54.99% -
Total Cost 89,499 89,095 81,151 74,093 65,521 68,127 72,989 14.54%
-
Net Worth 101,249 117,359 115,536 113,058 110,580 96,282 90,902 7.44%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 101,249 117,359 115,536 113,058 110,580 96,282 90,902 7.44%
NOSH 728,939 728,939 728,939 728,939 728,939 728,939 519,144 25.36%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.85% 8.22% 8.95% 9.95% 10.18% 7.66% 0.79% -
ROE 4.56% 5.30% 6.12% 6.71% 6.63% 5.86% 0.63% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 13.18 13.32 12.23 11.29 10.01 11.35 14.17 -4.70%
EPS 0.63 0.85 0.97 1.04 1.01 0.87 0.11 219.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1389 0.161 0.1585 0.1551 0.1517 0.1481 0.1751 -14.29%
Adjusted Per Share Value based on latest NOSH - 728,939
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 11.78 11.90 10.93 10.09 8.94 9.05 9.02 19.45%
EPS 0.57 0.76 0.87 0.93 0.90 0.69 0.07 304.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1241 0.1439 0.1417 0.1386 0.1356 0.1181 0.1115 7.39%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.13 0.20 0.195 0.24 0.22 0.20 0.22 -
P/RPS 0.99 1.50 1.59 2.13 2.20 1.76 1.55 -25.81%
P/EPS 20.52 23.43 20.09 23.05 21.86 23.03 199.67 -78.02%
EY 4.87 4.27 4.98 4.34 4.57 4.34 0.50 355.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.24 1.23 1.55 1.45 1.35 1.26 -17.72%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 27/02/20 28/11/19 15/08/19 30/05/19 27/02/19 05/11/18 -
Price 0.47 0.20 0.23 0.20 0.25 0.24 0.305 -
P/RPS 3.57 1.50 1.88 1.77 2.50 2.11 2.15 40.17%
P/EPS 74.17 23.43 23.70 19.21 24.84 27.64 276.82 -58.40%
EY 1.35 4.27 4.22 5.21 4.03 3.62 0.36 141.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 1.24 1.45 1.29 1.65 1.62 1.74 55.62%

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