[K1] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 72.52%
YoY- 39.99%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 20,091 20,261 19,380 41,605 48,918 47,663 47,628 -13.39%
PBT 2,313 1,438 -2,262 4,460 3,103 1,331 514 28.47%
Tax -306 -330 -99 -116 0 0 0 -
NP 2,007 1,108 -2,361 4,344 3,103 1,331 514 25.47%
-
NP to SH 2,017 1,105 -2,361 4,344 3,103 1,331 514 25.57%
-
Tax Rate 13.23% 22.95% - 2.60% 0.00% 0.00% 0.00% -
Total Cost 18,084 19,153 21,741 37,261 45,815 46,332 47,114 -14.74%
-
Net Worth 90,902 85,295 8,291,831 72,848 5,189,113 42,249 4,273,542 -47.34%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 90,902 85,295 8,291,831 72,848 5,189,113 42,249 4,273,542 -47.34%
NOSH 519,144 519,144 472,200 434,400 373,855 380,285 367,142 5.94%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.99% 5.47% -12.18% 10.44% 6.34% 2.79% 1.08% -
ROE 2.22% 1.30% -0.03% 5.96% 0.06% 3.15% 0.01% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.87 3.90 4.10 9.58 13.08 12.53 12.97 -18.24%
EPS 0.39 0.22 -0.50 1.00 0.83 0.35 0.14 18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1751 0.1643 17.56 0.1677 13.88 0.1111 11.64 -50.29%
Adjusted Per Share Value based on latest NOSH - 434,400
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.41 2.44 2.33 5.00 5.88 5.73 5.72 -13.41%
EPS 0.24 0.13 -0.28 0.52 0.37 0.16 0.06 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.1025 9.9661 0.0876 6.2369 0.0508 5.1364 -47.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.22 0.19 0.185 0.235 0.37 0.16 0.19 -
P/RPS 5.68 4.87 4.51 2.45 2.83 1.28 1.46 25.39%
P/EPS 56.62 89.26 -37.00 23.50 44.58 45.71 135.71 -13.55%
EY 1.77 1.12 -2.70 4.26 2.24 2.19 0.74 15.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.16 0.01 1.40 0.03 1.44 0.02 99.41%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 05/11/18 17/11/17 14/11/16 20/11/15 30/10/14 08/11/13 07/11/12 -
Price 0.305 0.185 0.155 0.31 0.31 0.385 0.22 -
P/RPS 7.88 4.74 3.78 3.24 2.37 3.07 1.70 29.11%
P/EPS 78.50 86.92 -31.00 31.00 37.35 110.00 157.14 -10.91%
EY 1.27 1.15 -3.23 3.23 2.68 0.91 0.64 12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.13 0.01 1.85 0.02 3.47 0.02 110.42%

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