[K1] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -292.59%
YoY- -184.96%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 97,078 73,781 78,268 81,864 146,062 186,097 171,251 -9.02%
PBT 8,456 5,971 -8,582 -9,051 10,915 12,563 1,146 39.50%
Tax -473 -317 -1,025 -174 -65 -685 -133 23.53%
NP 7,983 5,654 -9,607 -9,225 10,850 11,878 1,013 41.04%
-
NP to SH 6,225 5,654 -9,622 -9,218 10,850 11,878 1,013 35.31%
-
Tax Rate 5.59% 5.31% - - 0.60% 5.45% 11.61% -
Total Cost 89,095 68,127 87,875 91,089 135,212 174,219 170,238 -10.22%
-
Net Worth 117,359 96,282 87,268 76,235 9,920,000 5,882,049 4,365,037 -45.25%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 9,816 10,718 - -
Div Payout % - - - - 90.48% 90.24% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 117,359 96,282 87,268 76,235 9,920,000 5,882,049 4,365,037 -45.25%
NOSH 728,939 728,939 519,144 474,393 430,555 378,753 376,296 11.64%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.22% 7.66% -12.27% -11.27% 7.43% 6.38% 0.59% -
ROE 5.30% 5.87% -11.03% -12.09% 0.11% 0.20% 0.02% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.32 11.35 15.08 17.26 33.92 49.13 45.51 -18.50%
EPS 0.85 0.90 -1.88 -1.95 2.52 3.13 0.27 21.05%
DPS 0.00 0.00 0.00 0.00 2.28 2.83 0.00 -
NAPS 0.161 0.1481 0.1681 0.1607 23.04 15.53 11.60 -50.96%
Adjusted Per Share Value based on latest NOSH - 472,818
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 11.67 8.87 9.41 9.84 17.56 22.37 20.58 -9.01%
EPS 0.75 0.68 -1.16 -1.11 1.30 1.43 0.12 35.70%
DPS 0.00 0.00 0.00 0.00 1.18 1.29 0.00 -
NAPS 0.1411 0.1157 0.1049 0.0916 11.923 7.0697 5.2464 -45.24%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.20 0.20 0.19 0.155 0.325 0.425 0.325 -
P/RPS 1.50 1.76 1.26 0.90 0.96 0.86 0.71 13.26%
P/EPS 23.42 23.00 -10.25 -7.98 12.90 13.55 120.73 -23.90%
EY 4.27 4.35 -9.75 -12.54 7.75 7.38 0.83 31.37%
DY 0.00 0.00 0.00 0.00 7.02 6.66 0.00 -
P/NAPS 1.24 1.35 1.13 0.96 0.01 0.03 0.03 85.89%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 26/02/18 21/02/17 26/02/16 25/02/15 19/02/14 -
Price 0.20 0.24 0.18 0.18 0.28 0.525 0.355 -
P/RPS 1.50 2.11 1.19 1.04 0.83 1.07 0.78 11.50%
P/EPS 23.42 27.60 -9.71 -9.26 11.11 16.74 131.87 -25.01%
EY 4.27 3.62 -10.30 -10.80 9.00 5.97 0.76 33.31%
DY 0.00 0.00 0.00 0.00 8.14 5.39 0.00 -
P/NAPS 1.24 1.62 1.07 1.12 0.01 0.03 0.03 85.89%

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