[K1] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 192.12%
YoY- -44.21%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 69,866 78,920 82,492 141,094 165,942 143,628 148,146 -11.76%
PBT 4,118 -13,880 246 6,650 10,890 -4,408 -15,124 -
Tax -1,056 -1,636 -220 -574 0 0 0 -
NP 3,062 -15,516 26 6,076 10,890 -4,408 -15,124 -
-
NP to SH 3,034 -15,560 26 6,076 10,890 -4,408 -15,124 -
-
Tax Rate 25.64% - 89.43% 8.63% 0.00% - - -
Total Cost 66,804 94,436 82,466 135,018 155,052 148,036 163,270 -13.83%
-
Net Worth 88,410 84,257 8,463,289 67,477 49,042 40,157 4,070,758 -47.16%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 88,410 84,257 8,463,289 67,477 49,042 40,157 4,070,758 -47.16%
NOSH 519,144 519,144 468,620 427,887 375,517 373,559 353,364 6.61%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.38% -19.66% 0.03% 4.31% 6.56% -3.07% -10.21% -
ROE 3.43% -18.47% 0.00% 9.00% 22.21% -10.98% -0.37% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.46 15.20 17.60 32.97 44.19 38.45 41.92 -17.24%
EPS 0.58 -3.10 0.00 1.42 2.90 -1.18 -4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1703 0.1623 18.06 0.1577 0.1306 0.1075 11.52 -50.44%
Adjusted Per Share Value based on latest NOSH - 434,137
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.40 9.49 9.91 16.96 19.94 17.26 17.81 -11.76%
EPS 0.36 -1.87 0.00 0.73 1.31 -0.53 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1063 0.1013 10.1721 0.0811 0.0589 0.0483 4.8927 -47.16%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.165 0.21 0.19 0.27 0.40 0.13 0.23 -
P/RPS 1.23 1.38 1.08 0.82 0.91 0.34 0.55 14.34%
P/EPS 28.23 -7.01 3,424.54 19.01 13.79 -11.02 -5.37 -
EY 3.54 -14.27 0.03 5.26 7.25 -9.08 -18.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.29 0.01 1.71 3.06 1.21 0.02 90.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 14/08/17 08/08/16 26/08/15 22/08/14 05/08/13 28/08/12 -
Price 0.215 0.19 0.205 0.19 0.375 0.16 0.20 -
P/RPS 1.60 1.25 1.16 0.58 0.85 0.42 0.48 22.20%
P/EPS 36.79 -6.34 3,694.89 13.38 12.93 -13.56 -4.67 -
EY 2.72 -15.77 0.03 7.47 7.73 -7.38 -21.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.17 0.01 1.20 2.87 1.49 0.02 99.41%

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