[K1] YoY Cumulative 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- 7123.81%
YoY- 119.5%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 66,057 36,005 43,433 34,933 39,460 41,246 70,547 -1.08%
PBT 2,987 -2,035 4,325 2,059 -6,940 123 3,325 -1.76%
Tax -418 -302 -260 -528 -818 -110 -287 6.46%
NP 2,569 -2,337 4,065 1,531 -7,758 13 3,038 -2.75%
-
NP to SH 2,569 -2,748 3,465 1,517 -7,780 13 3,038 -2.75%
-
Tax Rate 13.99% - 6.01% 25.64% - 89.43% 8.63% -
Total Cost 63,488 38,342 39,368 33,402 47,218 41,233 67,509 -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 2.18% -2.47% 3.06% 1.72% -9.23% 0.00% 4.50% -
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 8.10 4.79 5.96 6.73 7.60 8.80 16.49 -11.16%
EPS 0.31 -0.37 0.48 0.29 -1.55 0.00 0.71 -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 7.94 4.33 5.22 4.20 4.74 4.96 8.48 -1.08%
EPS 0.31 -0.33 0.42 0.18 -0.94 0.00 0.37 -2.90%
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 3.46 9.08 4.03 2.45 2.76 2.16 1.64 13.23%
P/EPS 88.91 -119.00 50.49 56.47 -14.01 6,849.07 38.03 15.18%
EY 1.12 -0.84 1.98 1.77 -7.14 0.01 2.63 -13.25%
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 3.58 8.66 3.36 3.20 2.50 2.33 1.15 20.81%
P/EPS 92.09 -113.53 42.07 73.58 -12.68 7,389.79 26.76 22.84%
EY 1.09 -0.88 2.38 1.36 -7.89 0.01 3.74 -18.55%
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