[K1] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 384.23%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 16,147 19,493 18,985 37,924 37,085 35,728 38,169 -13.35%
PBT 1,754 1,498 1,316 2,479 2,204 3,393 -8,190 -
Tax -251 -458 56 39 0 0 0 -
NP 1,503 1,040 1,372 2,518 2,204 3,393 -8,190 -
-
NP to SH 1,496 1,034 1,372 2,518 2,204 3,393 -8,190 -
-
Tax Rate 14.31% 30.57% -4.26% -1.57% 0.00% 0.00% - -
Total Cost 14,644 18,453 17,613 35,406 34,881 32,335 46,359 -17.46%
-
Net Worth 88,410 84,257 8,544,248 68,463 48,786 40,082 4,193,280 -47.42%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 88,410 84,257 8,544,248 68,463 48,786 40,082 4,193,280 -47.42%
NOSH 519,144 519,144 473,103 434,137 373,559 372,857 364,000 6.09%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.31% 5.34% 7.23% 6.64% 5.94% 9.50% -21.46% -
ROE 1.69% 1.23% 0.02% 3.68% 4.52% 8.47% -0.20% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.11 3.75 4.01 8.74 9.93 9.58 10.49 -18.33%
EPS 0.29 0.20 0.29 0.58 0.59 0.91 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1703 0.1623 18.06 0.1577 0.1306 0.1075 11.52 -50.44%
Adjusted Per Share Value based on latest NOSH - 434,137
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.94 2.34 2.28 4.56 4.46 4.29 4.59 -13.36%
EPS 0.18 0.12 0.16 0.30 0.26 0.41 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1063 0.1013 10.2694 0.0823 0.0586 0.0482 5.04 -47.42%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.165 0.21 0.19 0.27 0.40 0.13 0.23 -
P/RPS 5.30 5.59 4.73 3.09 4.03 1.36 2.19 15.86%
P/EPS 57.26 105.44 65.52 46.55 67.80 14.29 -10.22 -
EY 1.75 0.95 1.53 2.15 1.48 7.00 -9.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.29 0.01 1.71 3.06 1.21 0.02 90.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 14/08/17 08/08/16 26/08/15 22/08/14 05/08/13 28/08/12 -
Price 0.215 0.19 0.205 0.19 0.375 0.16 0.20 -
P/RPS 6.91 5.06 5.11 2.18 3.78 1.67 1.91 23.88%
P/EPS 74.61 95.39 70.69 32.76 63.56 17.58 -8.89 -
EY 1.34 1.05 1.41 3.05 1.57 5.69 -11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.17 0.01 1.20 2.87 1.49 0.02 99.41%

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