T-O (am): 0.000 (08:59:00)
T-O (pm): 0.165 (14:29:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
26 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 58.02 | -0.71 | -2.04 | -3.5% | 0.00 | -0.25 | 29.6% | 36.7% | 302.3% | 2.9% | ||||||||
26 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 44.75 | 1.22 | 1.01 | 2.2% | 0.00 | 0.12 | 0.3% | 3.6% | 44.7% | 5500.0% | ||||||||
27 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 44.89 | 2.30 | 1.82 | 4.1% | 0.00 | 0.22 | 10.5% | 9.6% | 33.5% | 528.9% | ||||||||
26 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 40.62 | 1.77 | 2.74 | 6.7% | 0.00 | 0.33 | 4.3% | 14.3% | 238.2% | 1230.1% | ||||||||
27 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 42.45 | -1.76 | -1.98 | -4.7% | 0.00 | -0.24 | 1.8% | 5.0% | 11111.1% | 209.3% | ||||||||
28 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 43.21 | 0.37 | 0.02 | 0.0% | 0.00 | 0.00 | 5.5% | 22.7% | 104.2% | 100.6% | ||||||||
29 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 40.95 | -0.23 | -0.42 | -1.0% | 0.00 | -0.05 | 13.6% | 7.4% | 306.3% | 160.5% | ||||||||
27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 47.39 | 0.27 | 0.21 | 0.4% | 0.00 | 0.02 | 6.0% | 32.9% | 88.6% | 107.3% | ||||||||
29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 44.69 | 2.21 | 1.81 | 4.1% | 0.00 | 0.22 | 26.9% | 87.7% | 164.2% | 175.4% | ||||||||
24 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 35.23 | -2.67 | -2.83 | -8.0% | 0.00 | -0.34 | 7.6% | 0.6% | 501.9% | 299.6% | ||||||||
26 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 38.11 | 1.13 | 0.70 | 1.8% | 0.00 | 0.08 | 6.8% | 22.8% | 125.0% | 39.0% | ||||||||
24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 35.67 | -2.73 | -2.81 | -7.9% | 0.00 | -0.34 | 49.8% | 13.8% | 16.8% | 57.4% | ||||||||
25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 23.81 | -1.97 | -2.40 | -10.1% | 0.00 | -0.29 | 32.0% | 0.2% | 270.0% | 559.9% | ||||||||
03 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 35.03 | 1.73 | 1.42 | 4.0% | 0.00 | 0.17 | 12.9% | 83.9% | 22.7% | 149.5% | ||||||||
03 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 31.03 | 1.25 | 1.15 | 3.7% | 0.00 | 0.14 | 1.0% | 83.0% | 117.5% | 967.6% | ||||||||
24 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 31.35 | -5.36 | -6.59 | -21.0% | 0.00 | -0.84 | 31.4% | 17.4% | 1359.7% | 622.9% | ||||||||
26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 23.85 | 0.46 | 0.52 | 2.2% | 0.00 | 0.07 | 25.2% | 11.5% | 118.3% | 65.2% | ||||||||
27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 19.05 | -2.45 | -2.86 | -15.0% | 0.00 | -0.38 | 12.3% | 25.2% | 2744.4% | 263.2% | ||||||||
29 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 16.96 | 0.41 | 0.11 | 0.6% | 0.00 | 0.01 | 36.5% | 5.5% | 91.4% | 93.7% | ||||||||
27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 26.70 | 2.13 | 1.26 | 4.7% | 0.00 | 0.17 | 0.9% | 42.4% | 16.1% | 40.3% | ||||||||
28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 26.94 | 2.00 | 1.50 | 5.6% | 0.00 | 0.21 | 5.7% | 66.8% | 14.2% | 0.3% | ||||||||
15 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 25.48 | 2.54 | 1.75 | 6.9% | 0.00 | 0.24 | 41.9% | 35.6% | 2.2% | 8233.3% | ||||||||
30 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 17.95 | 1.79 | 1.71 | 9.5% | 0.00 | 0.24 | 4.3% | 3.2% | 18.9% | 157.8% | ||||||||
27 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 18.76 | 1.60 | 2.11 | 11.2% | 0.00 | 0.33 | 16.2% | 7.4% | 41.1% | 91.0% | ||||||||
16 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 16.15 | 1.75 | 1.50 | 9.3% | 0.00 | 0.29 | 14.1% | 17.2% | 7023.8% | 44.7% | ||||||||
28 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 18.79 | 0.30 | 0.02 | 0.1% | 0.00 | 0.01 | 1.3% | 5.9% | 100.7% | 100.2% | ||||||||
26 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 18.55 | -3.08 | -2.96 | -16.0% | 0.00 | -0.57 | 8.5% | 12.7% | 368.1% | 58.0% | ||||||||
17 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 20.26 | 1.44 | 1.10 | 5.5% | 0.00 | 0.22 | 3.9% | 4.5% | 6.9% | 146.8% | ||||||||
14 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 19.49 | 1.50 | 1.03 | 5.3% | 0.00 | 0.20 | 2.4% | 2.7% | 111.7% | 24.6% | ||||||||
26 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 19.97 | -8.44 | -8.81 | -44.1% | 0.00 | -1.83 | 6.0% | 10.3% | 25.1% | 548.6% | ||||||||
21 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 21.24 | -7.08 | -7.04 | -33.2% | 0.00 | -1.49 | 9.6% | 37.4% | 198.4% | 303.1% | ||||||||
14 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 19.38 | -2.26 | -2.36 | -12.2% | 0.00 | -0.50 | 2.1% | 53.4% | 272.1% | 154.3% | ||||||||
08 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 18.98 | 1.32 | 1.37 | 7.2% | 0.00 | 0.29 | 14.7% | 49.9% | 201.0% | 45.5% | ||||||||
20 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 22.26 | -1.19 | -1.36 | -6.1% | 0.00 | -0.29 | 34.4% | 31.8% | 139.2% | 361.4% | ||||||||
26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 33.91 | 3.13 | 3.47 | 10.2% | 0.75 | 0.80 | 18.5% | 37.4% | 20.2% | 4.9% | ||||||||
20 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 41.60 | 4.46 | 4.34 | 10.4% | 0.00 | 1.00 | 9.7% | 14.9% | 72.5% | 40.0% | ||||||||
26 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 37.92 | 2.48 | 2.52 | 6.6% | 0.00 | 0.58 | 16.2% | 2.3% | 384.2% | 14.2% | ||||||||
27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 32.62 | 0.85 | 0.52 | 1.6% | 0.00 | 0.12 | 39.8% | 28.9% | 84.3% | 84.0% | ||||||||
25 Feb 15 | 31/12/14 | 4 | 31/12/14 | 54.21 | 3.99 | 3.31 | 6.1% | 0.00 | 0.86 | 10.8% | 4.7% | 6.6% | 75.1% |
EPS | 0.42 sen |
Trailing PE (Sector Median: 29.3) | 38.8 |
PEG | 38.8 |
Altman Z | 1.4 |
Beaver | -0.012 |
Current Ratio | 2.16 |
Debt-Equity (DE) Ratio | 0.49 |
FCF Yield | -0.96 % |
Revenue QoQ | 29.65 % |
Revenue YoY | 36.67% |
Profit QoQ | -302.28 % |
Profit YoY | -2.88 % |
Profit Margin (Sector Median: 3.1) | 1.88 % |
ROE (ROIC: 2.2) | 2.2 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 29.3) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 3.1) | |
ROE (ROIC: 2.2) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.14 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -2.04 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 0.0 |
Expected Revenue (M) | 0.0 |
Expected Growth (%) | 0.0 |
No transaction in the last 2 months.
Market Cap: 137 M.
Market Cap Class: Micro caps
Number of Shares: 832 M.
Adjusted Float: 77.2%.
Stock highly correlated with
YGL (90%)
KARYON (88%)
MYCRON (86%)
NOTION (86%)
K-One Technology Berhad is engaged in the research, design, development, and manufacture of electronic end-products and sub-systems for the communication, computer, and consumer electronic industries. The company also designs and develops manufacturing process/tools, and also provides end-to-end solution for digital pen and paper technology. It operates in Malaysia, Europe, the United States, and north Asia. The company is based in Petaling Jaya, Malaysia.
Sectors: Technology, Industrial Products, Coronavirus, Technology Equipment, Penny Stocks, Work-from-Home (WFH), Cloud Managed Services
Code: 0111
Website: http://www.k-one.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Lim Beng Fook | 15.24% | 20.92 |
Lim Soon Seng | 13.06% | 17.93 |
Bjørn Bråten | 3.79% | 5.2 |
Cgs-Cimb Securities (Singapore) Pte Ltd | 0.56% | 0.77 |
Tan Chin Hooi | 0.55% | 0.76 |
Tey Kim Lay | 0.55% | 0.76 |
Lam Khuan Ying | 0.49% | 0.67 |
Lim Moi Mo | 0.46% | 0.63 |
Lee Quee Siong | 0.45% | 0.62 |
Ooi Siew Looi | 0.43% | 0.59 |
Liew Thau Sen | 0.36% | 0.49 |
Lee Khoon Beng | 0.36% | 0.49 |
New Jen Kok @ Nio Jen Kok | 0.36% | 0.49 |
Lim Weng Hoov | 0.34% | 0.47 |
Wong Ah Yong | 0.3% | 0.41 |
Ooi Leh Hong | 0.29% | 0.4 |
Lam Weng Chong | 0.27% | 0.37 |
Cheng Chee Wai | 0.26% | 0.36 |
Eugene Ang Choon Kit | 0.24% | 0.33 |
Lee Tick Wah | 0.24% | 0.33 |
Lee Bon Long | 0.23% | 0.32 |
Law Chin Chiang | 0.22% | 0.3 |
Goo Kok Khian | 0.22% | 0.3 |
Ong Ai Leng | 0.22% | 0.3 |
Sam Mooi | 0.21% | 0.29 |
Goh Chong Chuang | 0.2% | 0.27 |
Foong Chee Wai | 0.19% | 0.26 |