K-ONE TECHNOLOGY |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.145 MYR | -.--% |
|
+3.57% | -3.33% |
| Mar. 15 | K-One Technology Berhad Appoints Wong Mee Kiat as Joint Secretary | CI |
| Mar. 15 | K-One Technology Berhad Appoints Lim Li Heong as Joint Secretary | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 98.64 | 145.8 | 145.8 | 293.7 | 124.8 | 120.6 |
| Enterprise Value (EV) 1 | 47.55 | 81.08 | 94.92 | 237.6 | 78.16 | 77.91 |
| P/E ratio | -10.1 x | 22.5 x | 24.4 x | -31 x | -45.3 x | -1,189 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.26 x | 1.98 x | 1.5 x | 3.22 x | 0.99 x | 0.73 x |
| EV / Revenue | 0.61 x | 1.1 x | 0.98 x | 2.61 x | 0.62 x | 0.47 x |
| EV / EBITDA | -5.31 x | 16.7 x | 9.88 x | -367 x | 61.1 x | 27.9 x |
| EV / FCF | -13.5 x | 14.5 x | 9.87 x | -20.8 x | -23.2 x | -15.2 x |
| FCF Yield | -7.4% | 6.88% | 10.1% | -4.8% | -4.31% | -6.6% |
| Price to Book | 1.15 x | 1.36 x | 1.49 x | 2.56 x | 1.09 x | 1.05 x |
| Nbr of stocks (in thousands) | 622,973 | 728,939 | 728,939 | 815,793 | 832,007 | 832,007 |
| Reference price 2 | 0.1583 | 0.2000 | 0.2000 | 0.3600 | 0.1500 | 0.1450 |
| Announcement Date | 4/27/18 | 4/29/19 | 5/29/20 | 4/23/21 | 4/29/22 | 4/28/23 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 78.26 | 73.78 | 97.05 | 91.2 | 125.5 | 164.8 |
| EBITDA 1 | -8.947 | 4.853 | 9.606 | -0.6466 | 1.28 | 2.791 |
| EBIT 1 | -9.523 | 4.053 | 8.248 | -2.691 | -1.216 | 0.2474 |
| Operating Margin | -12.17% | 5.49% | 8.5% | -2.95% | -0.97% | 0.15% |
| Earnings before Tax (EBT) 1 | -8.58 | 6.518 | 8.257 | -6.932 | -1.781 | 0.7375 |
| Net income 1 | -9.604 | 5.659 | 6.104 | -8.784 | -2.713 | -0.1 |
| Net margin | -12.27% | 7.67% | 6.29% | -9.63% | -2.16% | -0.06% |
| EPS 2 | -0.0157 | 0.008900 | 0.008199 | -0.0116 | -0.003313 | -0.000122 |
| Free Cash Flow 1 | -3.52 | 5.577 | 9.614 | -11.4 | -3.372 | -5.139 |
| FCF margin | -4.5% | 7.56% | 9.91% | -12.5% | -2.69% | -3.12% |
| FCF Conversion (EBITDA) | - | 114.9% | 100.09% | - | - | - |
| FCF Conversion (Net income) | - | 98.55% | 157.5% | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/27/18 | 4/29/19 | 5/29/20 | 4/23/21 | 4/29/22 | 4/28/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 51.1 | 64.7 | 50.9 | 56.1 | 46.6 | 42.7 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -3.52 | 5.58 | 9.61 | -11.4 | -3.37 | -5.14 |
| ROE (net income / shareholders' equity) | -11.9% | 5.86% | 7.47% | -7.76% | -2.36% | -0.09% |
| ROA (Net income/ Total Assets) | -6.06% | 2.24% | 3.91% | -1.16% | -0.5% | 0.1% |
| Assets 1 | 158.4 | 253 | 156 | 757.7 | 538.2 | -102 |
| Book Value Per Share 2 | 0.1400 | 0.1500 | 0.1300 | 0.1400 | 0.1400 | 0.1400 |
| Cash Flow per Share 2 | 0.0300 | 0.0500 | 0.0600 | 0.0500 | 0.0400 | 0.0400 |
| Capex 1 | 0.58 | 2.24 | 5.3 | 4.58 | 1.62 | 3.3 |
| Capex / Sales | 0.74% | 3.04% | 5.46% | 5.02% | 1.29% | 2% |
| Announcement Date | 4/27/18 | 4/29/19 | 5/29/20 | 4/23/21 | 4/29/22 | 4/28/23 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -3.33% | 25.3M | |
| +21.83% | 72.53B | |
| +49.28% | 66.31B | |
| -3.78% | 34.84B | |
| -15.24% | 28.96B | |
| -7.88% | 14.15B | |
| -11.85% | 10.07B | |
| +8.41% | 9.77B | |
| +76.30% | 8.8B | |
| +75.39% | 8.48B |
- Stock Market
- Equities
- K1 Stock
- Financials K-One Technology
