[K1] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 3511.9%
YoY- 119.5%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 132,114 72,010 86,866 69,866 78,920 82,492 141,094 -1.08%
PBT 5,974 -4,070 8,650 4,118 -13,880 246 6,650 -1.76%
Tax -836 -604 -520 -1,056 -1,636 -220 -574 6.46%
NP 5,138 -4,674 8,130 3,062 -15,516 26 6,076 -2.75%
-
NP to SH 5,138 -5,496 6,930 3,034 -15,560 26 6,076 -2.75%
-
Tax Rate 13.99% - 6.01% 25.64% - 89.43% 8.63% -
Total Cost 126,976 76,684 78,736 66,804 94,436 82,466 135,018 -1.01%
-
Net Worth 117,800 111,106 113,058 88,410 84,257 8,463,289 67,477 9.72%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 117,800 111,106 113,058 88,410 84,257 8,463,289 67,477 9.72%
NOSH 815,792 782,708 728,939 519,144 519,144 468,620 427,887 11.34%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.89% -6.49% 9.36% 4.38% -19.66% 0.03% 4.31% -
ROE 4.36% -4.95% 6.13% 3.43% -18.47% 0.00% 9.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.19 9.58 11.92 13.46 15.20 17.60 32.97 -11.16%
EPS 0.62 -0.74 0.96 0.58 -3.10 0.00 1.42 -12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1444 0.1478 0.1551 0.1703 0.1623 18.06 0.1577 -1.45%
Adjusted Per Share Value based on latest NOSH - 519,144
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 15.88 8.65 10.44 8.40 9.49 9.91 16.96 -1.08%
EPS 0.62 -0.66 0.83 0.36 -1.87 0.00 0.73 -2.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1416 0.1335 0.1359 0.1063 0.1013 10.1721 0.0811 9.72%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.28 0.435 0.24 0.165 0.21 0.19 0.27 -
P/RPS 1.73 4.54 2.01 1.23 1.38 1.08 0.82 13.23%
P/EPS 44.46 -59.50 25.24 28.23 -7.01 3,424.54 19.01 15.19%
EY 2.25 -1.68 3.96 3.54 -14.27 0.03 5.26 -13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.94 1.55 0.97 1.29 0.01 1.71 2.12%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 03/08/21 27/08/20 15/08/19 16/08/18 14/08/17 08/08/16 26/08/15 -
Price 0.29 0.415 0.20 0.215 0.19 0.205 0.19 -
P/RPS 1.79 4.33 1.68 1.60 1.25 1.16 0.58 20.64%
P/EPS 46.05 -56.76 21.04 36.79 -6.34 3,694.89 13.38 22.85%
EY 2.17 -1.76 4.75 2.72 -15.77 0.03 7.47 -18.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.81 1.29 1.26 1.17 0.01 1.20 8.96%

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