[K1] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 11.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 36,824 45,377 39,741 36,940 33,608 32,104 12,337 107.44%
PBT 4,472 6,014 5,505 5,274 4,836 3,087 1,528 104.74%
Tax 0 -6 0 0 0 -735 0 -
NP 4,472 6,008 5,505 5,274 4,836 2,352 1,528 104.74%
-
NP to SH 4,472 6,080 5,601 5,400 4,836 3,084 1,528 104.74%
-
Tax Rate 0.00% 0.10% 0.00% 0.00% 0.00% 23.81% 0.00% -
Total Cost 32,352 39,369 34,236 31,666 28,772 29,752 10,809 107.82%
-
Net Worth 20,370 19,147 17,232 15,852 14,470 9,007 4,238 185.08%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 20,370 19,147 17,232 15,852 14,470 9,007 4,238 185.08%
NOSH 102,568 102,013 101,966 102,272 37,781 28,714 15,698 249.89%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.14% 13.24% 13.85% 14.28% 14.39% 7.33% 12.39% -
ROE 21.95% 31.75% 32.50% 34.06% 33.42% 34.24% 36.05% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.90 44.48 38.98 36.12 88.95 105.14 78.59 -40.71%
EPS 4.36 5.96 5.49 5.28 12.80 10.10 9.73 -41.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1986 0.1877 0.169 0.155 0.383 0.295 0.27 -18.53%
Adjusted Per Share Value based on latest NOSH - 102,123
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.51 5.56 4.87 4.53 4.12 3.94 1.51 107.53%
EPS 0.55 0.75 0.69 0.66 0.59 0.38 0.19 103.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.025 0.0235 0.0211 0.0194 0.0177 0.011 0.0052 185.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 - - -
Price 0.59 0.65 0.67 0.50 0.87 0.00 0.00 -
P/RPS 1.64 1.46 1.72 1.38 0.98 0.00 0.00 -
P/EPS 13.53 10.91 12.20 9.47 6.80 0.00 0.00 -
EY 7.39 9.17 8.20 10.56 14.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.46 3.96 3.23 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 24/11/06 12/09/06 31/05/06 06/03/06 09/01/06 -
Price 0.54 0.62 0.68 0.69 0.45 0.65 0.50 -
P/RPS 1.50 1.39 1.74 1.91 0.51 0.62 0.00 -
P/EPS 12.39 10.40 12.38 13.07 3.52 6.44 0.00 -
EY 8.07 9.61 8.08 7.65 28.44 15.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 3.30 4.02 4.45 1.17 2.20 0.00 -

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