[K1] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 57.5%
YoY- 51.47%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 176,245 168,260 165,424 153,705 132,827 132,624 125,544 25.45%
PBT 2,616 -424 930 -2,078 -6,249 -1,843 -1,715 -
Tax -1,003 -806 -1,032 -1,040 -1,088 -1,254 -932 5.03%
NP 1,613 -1,230 -102 -3,118 -7,337 -3,097 -2,647 -
-
NP to SH 1,613 -1,230 -102 -3,118 -7,337 -3,097 -2,647 -
-
Tax Rate 38.34% - 110.97% - - - - -
Total Cost 174,632 169,490 165,526 156,823 140,164 135,721 128,191 22.95%
-
Net Worth 115,232 114,234 114,567 114,317 112,487 115,399 114,047 0.69%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 115,232 114,234 114,567 114,317 112,487 115,399 114,047 0.69%
NOSH 832,006 832,006 832,006 832,006 832,006 832,006 832,006 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.92% -0.73% -0.06% -2.03% -5.52% -2.34% -2.11% -
ROE 1.40% -1.08% -0.09% -2.73% -6.52% -2.68% -2.32% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.18 20.22 19.88 18.47 15.96 15.94 15.18 24.93%
EPS 0.19 -0.15 -0.01 -0.37 -0.88 -0.37 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.1373 0.1377 0.1374 0.1352 0.1387 0.1379 0.29%
Adjusted Per Share Value based on latest NOSH - 832,006
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.61 20.63 20.28 18.85 16.29 16.26 15.39 25.47%
EPS 0.20 -0.15 -0.01 -0.38 -0.90 -0.38 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1413 0.1401 0.1405 0.1402 0.1379 0.1415 0.1398 0.71%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.14 0.16 0.145 0.105 0.115 0.15 0.15 -
P/RPS 0.66 0.79 0.73 0.57 0.72 0.94 0.99 -23.74%
P/EPS 72.21 -108.23 -1,182.75 -28.02 -13.04 -40.30 -46.87 -
EY 1.38 -0.92 -0.08 -3.57 -7.67 -2.48 -2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.17 1.05 0.76 0.85 1.08 1.09 -4.96%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 27/02/23 29/11/22 24/08/22 26/05/22 24/02/22 -
Price 0.17 0.15 0.185 0.115 0.12 0.12 0.16 -
P/RPS 0.80 0.74 0.93 0.62 0.75 0.75 1.05 -16.62%
P/EPS 87.69 -101.46 -1,509.03 -30.69 -13.61 -32.24 -49.99 -
EY 1.14 -0.99 -0.07 -3.26 -7.35 -3.10 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.09 1.34 0.84 0.89 0.87 1.16 3.99%

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