[K1] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
03-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 11.86%
YoY- -268.17%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 125,544 121,217 121,255 105,276 91,203 86,559 89,650 25.09%
PBT -1,715 -4,335 -1,912 -6,093 -6,933 550 2,096 -
Tax -932 -2,090 -1,585 -1,558 -1,469 -245 -515 48.34%
NP -2,647 -6,425 -3,497 -7,651 -8,402 305 1,581 -
-
NP to SH -2,647 -6,425 -3,497 -7,768 -8,813 -965 13 -
-
Tax Rate - - - - - 44.55% 24.57% -
Total Cost 128,191 127,642 124,752 112,927 99,605 86,254 88,069 28.34%
-
Net Worth 114,047 115,189 117,800 116,168 110,020 116,310 111,106 1.75%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 114,047 115,189 117,800 116,168 110,020 116,310 111,106 1.75%
NOSH 832,006 815,792 815,792 815,792 782,708 782,708 782,708 4.14%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -2.11% -5.30% -2.88% -7.27% -9.21% 0.35% 1.76% -
ROE -2.32% -5.58% -2.97% -6.69% -8.01% -0.83% 0.01% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.18 14.86 14.86 12.90 11.65 11.06 11.93 17.37%
EPS -0.32 -0.79 -0.43 -0.95 -1.13 -0.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.1412 0.1444 0.1424 0.1405 0.1486 0.1478 -4.50%
Adjusted Per Share Value based on latest NOSH - 815,792
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.09 14.57 14.57 12.65 10.96 10.40 10.78 25.05%
EPS -0.32 -0.77 -0.42 -0.93 -1.06 -0.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1371 0.1384 0.1416 0.1396 0.1322 0.1398 0.1335 1.78%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.15 0.24 0.28 0.265 0.36 0.355 0.435 -
P/RPS 0.99 1.62 1.88 2.05 3.09 3.21 3.65 -57.99%
P/EPS -46.87 -30.47 -65.32 -27.83 -31.99 -287.94 25,154.14 -
EY -2.13 -3.28 -1.53 -3.59 -3.13 -0.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.70 1.94 1.86 2.56 2.39 2.94 -48.29%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 03/08/21 03/05/21 24/02/21 26/11/20 27/08/20 -
Price 0.16 0.175 0.29 0.29 0.335 0.375 0.415 -
P/RPS 1.05 1.18 1.95 2.25 2.88 3.39 3.48 -54.91%
P/EPS -49.99 -22.22 -67.65 -30.46 -29.77 -304.16 23,997.63 -
EY -2.00 -4.50 -1.48 -3.28 -3.36 -0.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.24 2.01 2.04 2.38 2.52 2.81 -44.46%

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