[K1] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -95.74%
YoY- 107.37%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 168,820 157,373 119,825 79,806 93,832 73,365 79,628 13.33%
PBT -2,165 876 1,361 -2,104 8,437 5,829 -7,336 -18.39%
Tax -974 -1,286 -1,142 -314 -618 -1,112 -1,530 -7.24%
NP -3,140 -410 218 -2,418 7,818 4,717 -8,866 -15.87%
-
NP to SH -3,185 -410 218 -2,966 6,621 4,712 -8,878 -15.69%
-
Tax Rate - 146.80% 83.91% - 7.32% 19.08% - -
Total Cost 171,960 157,783 119,606 82,225 86,013 68,648 88,494 11.70%
-
Net Worth 113,069 114,317 115,189 116,310 115,536 90,902 85,295 4.80%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 113,069 114,317 115,189 116,310 115,536 90,902 85,295 4.80%
NOSH 832,006 832,006 815,792 782,708 728,939 519,144 519,144 8.17%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -1.86% -0.26% 0.18% -3.03% 8.33% 6.43% -11.14% -
ROE -2.82% -0.36% 0.19% -2.55% 5.73% 5.18% -10.41% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 20.29 18.91 14.69 10.20 12.87 14.13 15.34 4.76%
EPS -0.39 -0.05 0.03 -0.39 0.91 0.91 -1.75 -22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1359 0.1374 0.1412 0.1486 0.1585 0.1751 0.1643 -3.11%
Adjusted Per Share Value based on latest NOSH - 815,792
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 20.29 18.91 14.40 9.59 11.28 8.82 9.57 13.33%
EPS -0.39 -0.05 0.03 -0.36 0.80 0.57 -1.07 -15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1359 0.1374 0.1384 0.1398 0.1389 0.1093 0.1025 4.81%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.145 0.105 0.24 0.355 0.195 0.22 0.19 -
P/RPS 0.71 0.56 1.63 3.48 1.51 1.56 1.24 -8.87%
P/EPS -37.87 -212.73 895.38 -93.66 21.47 24.24 -11.11 22.66%
EY -2.64 -0.47 0.11 -1.07 4.66 4.13 -9.00 -18.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.76 1.70 2.39 1.23 1.26 1.16 -1.33%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 25/11/21 26/11/20 28/11/19 05/11/18 17/11/17 -
Price 0.155 0.115 0.175 0.375 0.23 0.305 0.185 -
P/RPS 0.76 0.61 1.19 3.68 1.79 2.16 1.21 -7.45%
P/EPS -40.49 -232.99 652.88 -98.94 25.32 33.60 -10.82 24.58%
EY -2.47 -0.43 0.15 -1.01 3.95 2.98 -9.24 -19.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.84 1.24 2.52 1.45 1.74 1.13 0.14%

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