[K1] YoY 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- 7023.81%
YoY- 44.68%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 35,026 19,047 25,481 16,147 19,493 18,985 37,924 -1.31%
PBT 1,732 -2,449 2,535 1,754 1,498 1,316 2,479 -5.79%
Tax -317 -290 -270 -251 -458 56 39 -
NP 1,415 -2,739 2,265 1,503 1,040 1,372 2,518 -9.15%
-
NP to SH 1,415 -2,856 1,750 1,496 1,034 1,372 2,518 -9.15%
-
Tax Rate 18.30% - 10.65% 14.31% 30.57% -4.26% -1.57% -
Total Cost 33,611 21,786 23,216 14,644 18,453 17,613 35,406 -0.86%
-
Net Worth 117,800 111,106 113,058 88,410 84,257 8,544,248 68,463 9.45%
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 8,544,248 68,463 9.45%
NOSH 815,792 782,708 728,939 519,144 519,144 473,103 434,137 11.07%
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 4.04% -14.38% 8.89% 9.31% 5.34% 7.23% 6.64% -
ROE 1.20% -2.57% 1.55% 1.69% 1.23% 0.02% 3.68% -
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 4.29 2.53 3.50 3.11 3.75 4.01 8.74 -11.17%
EPS 0.17 -0.38 0.24 0.29 0.20 0.29 0.58 -18.48%
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 4.21 2.29 3.06 1.94 2.34 2.28 4.56 -1.32%
EPS 0.17 -0.34 0.21 0.18 0.12 0.16 0.30 -9.02%
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 10.2694 0.0823 9.45%
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 6.52 17.17 6.87 5.30 5.59 4.73 3.09 13.23%
P/EPS 161.43 -114.50 99.97 57.26 105.44 65.52 46.55 23.00%
EY 0.62 -0.87 1.00 1.75 0.95 1.53 2.15 -18.70%
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 6.75 16.38 5.72 6.91 5.06 5.11 2.18 20.70%
P/EPS 167.19 -109.23 83.31 74.61 95.39 70.69 32.76 31.18%
EY 0.60 -0.92 1.20 1.34 1.05 1.41 3.05 -23.71%
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
1 person likes this. Showing 0 of 0 comments
Post a Comment