[K1] YoY Annualized Quarter 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- 1.2%
YoY- 128.41%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 146,680 132,114 72,010 86,866 69,866 78,920 82,492 10.06%
PBT -3,096 5,974 -4,070 8,650 4,118 -13,880 246 -
Tax -1,148 -836 -604 -520 -1,056 -1,636 -220 31.68%
NP -4,244 5,138 -4,674 8,130 3,062 -15,516 26 -
-
NP to SH -4,244 5,138 -5,496 6,930 3,034 -15,560 26 -
-
Tax Rate - 13.99% - 6.01% 25.64% - 89.43% -
Total Cost 150,924 126,976 76,684 78,736 66,804 94,436 82,466 10.59%
-
Net Worth 112,487 117,800 111,106 113,058 88,410 84,257 8,463,289 -51.31%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 112,487 117,800 111,106 113,058 88,410 84,257 8,463,289 -51.31%
NOSH 832,006 815,792 782,708 728,939 519,144 519,144 468,620 10.03%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -2.89% 3.89% -6.49% 9.36% 4.38% -19.66% 0.03% -
ROE -3.77% 4.36% -4.95% 6.13% 3.43% -18.47% 0.00% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 17.63 16.19 9.58 11.92 13.46 15.20 17.60 0.02%
EPS -0.52 0.62 -0.74 0.96 0.58 -3.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1352 0.1444 0.1478 0.1551 0.1703 0.1623 18.06 -55.75%
Adjusted Per Share Value based on latest NOSH - 728,939
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 17.63 15.88 8.65 10.44 8.40 9.49 9.91 10.07%
EPS -0.52 0.62 -0.66 0.83 0.36 -1.87 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1352 0.1416 0.1335 0.1359 0.1063 0.1013 10.1721 -51.31%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.115 0.28 0.435 0.24 0.165 0.21 0.19 -
P/RPS 0.65 1.73 4.54 2.01 1.23 1.38 1.08 -8.11%
P/EPS -22.54 44.46 -59.50 25.24 28.23 -7.01 3,424.54 -
EY -4.44 2.25 -1.68 3.96 3.54 -14.27 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.94 2.94 1.55 0.97 1.29 0.01 109.61%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 03/08/21 27/08/20 15/08/19 16/08/18 14/08/17 08/08/16 -
Price 0.12 0.29 0.415 0.20 0.215 0.19 0.205 -
P/RPS 0.68 1.79 4.33 1.68 1.60 1.25 1.16 -8.51%
P/EPS -23.53 46.05 -56.76 21.04 36.79 -6.34 3,694.89 -
EY -4.25 2.17 -1.76 4.75 2.72 -15.77 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 2.01 2.81 1.29 1.26 1.17 0.01 111.22%

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