[K1] YoY TTM 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- 57.61%
YoY- 98.02%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 121,255 89,650 82,281 73,741 80,078 116,761 173,673 -5.80%
PBT -1,912 2,096 8,237 418 -16,282 7,509 10,443 -
Tax -1,585 -515 -49 -735 -882 606 -972 8.48%
NP -3,497 1,581 8,188 -317 -17,164 8,115 9,471 -
-
NP to SH -3,497 13 7,590 -340 -17,186 8,274 9,471 -
-
Tax Rate - 24.57% 0.59% 175.84% - -8.07% 9.31% -
Total Cost 124,752 88,069 74,093 74,058 97,242 108,646 164,202 -4.47%
-
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 - - - - - - 2,730 -
Div Payout % - - - - - - 28.83% -
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 -2.88% 1.76% 9.95% -0.43% -21.43% 6.95% 5.45% -
ROE -2.97% 0.01% 6.71% -0.38% -20.40% 0.10% 13.83% -
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 14.86 11.93 11.29 14.20 15.42 24.68 40.00 -15.20%
EPS -0.43 0.00 1.04 -0.07 -3.31 1.75 2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
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 14.57 10.78 9.89 8.86 9.62 14.03 20.87 -5.80%
EPS -0.42 0.00 0.91 -0.04 -2.07 0.99 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
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 1.88 3.65 2.13 1.16 1.36 0.77 0.67 18.74%
P/EPS -65.32 25,154.14 23.05 -251.94 -6.34 10.86 12.38 -
EY -1.53 0.00 4.34 -0.40 -15.76 9.20 8.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.33 -
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 1.95 3.48 1.77 1.51 1.23 0.83 0.47 26.73%
P/EPS -67.65 23,997.63 19.21 -328.28 -5.74 11.72 8.71 -
EY -1.48 0.00 5.21 -0.30 -17.42 8.53 11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.31 -
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