[K1] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 91.68%
YoY- 95.19%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 105,276 96,084 72,947 77,087 79,570 135,700 172,834 -7.92%
PBT -6,093 7,080 7,456 162 -16,296 8,672 10,168 -
Tax -1,558 -495 -30 -942 -368 589 -1,011 7.46%
NP -7,651 6,585 7,426 -780 -16,664 9,261 9,157 -
-
NP to SH -7,768 4,619 7,336 -802 -16,673 9,315 9,157 -
-
Tax Rate - 6.99% 0.40% 581.48% - -6.79% 9.94% -
Total Cost 112,927 89,499 65,521 77,867 96,234 126,439 163,677 -5.99%
-
Net Worth 116,168 101,249 110,580 86,541 77,174 8,318,017 6,547,666 -48.89%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 2,730 -
Div Payout % - - - - - - 29.82% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 116,168 101,249 110,580 86,541 77,174 8,318,017 6,547,666 -48.89%
NOSH 815,792 728,939 728,939 519,144 481,437 468,620 433,333 11.10%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -7.27% 6.85% 10.18% -1.01% -20.94% 6.82% 5.30% -
ROE -6.69% 4.56% 6.63% -0.93% -21.60% 0.11% 0.14% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.90 13.18 10.01 14.85 16.53 28.96 39.88 -17.13%
EPS -0.95 0.63 1.01 -0.15 -3.46 1.99 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
NAPS 0.1424 0.1389 0.1517 0.1667 0.1603 17.75 15.11 -54.00%
Adjusted Per Share Value based on latest NOSH - 519,144
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.65 11.55 8.77 9.27 9.56 16.31 20.77 -7.92%
EPS -0.93 0.56 0.88 -0.10 -2.00 1.12 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.1396 0.1217 0.1329 0.104 0.0928 9.9975 7.8697 -48.90%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.265 0.13 0.22 0.15 0.21 0.265 0.50 -
P/RPS 2.05 0.99 2.20 1.01 1.27 0.92 1.25 8.58%
P/EPS -27.83 20.52 21.86 -97.10 -6.06 13.33 23.66 -
EY -3.59 4.87 4.57 -1.03 -16.49 7.50 4.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.26 -
P/NAPS 1.86 0.94 1.45 0.90 1.31 0.01 0.03 98.81%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 03/05/21 29/06/20 30/05/19 28/05/18 26/05/17 20/05/16 27/05/15 -
Price 0.29 0.47 0.25 0.15 0.225 0.24 0.625 -
P/RPS 2.25 3.57 2.50 1.01 1.36 0.83 1.57 6.17%
P/EPS -30.46 74.17 24.84 -97.10 -6.50 12.07 29.58 -
EY -3.28 1.35 4.03 -1.03 -15.39 8.28 3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
P/NAPS 2.04 3.38 1.65 0.90 1.40 0.01 0.04 92.45%

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