[K1] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 18.84%
YoY- 425.97%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 124,848 132,799 133,353 116,294 97,492 84,131 69,941 47.20%
PBT 8,308 7,993 9,070 7,484 6,348 1,053 524 532.18%
Tax -80 -126 0 0 -24 63 -97 -12.06%
NP 8,228 7,867 9,070 7,484 6,324 1,116 426 621.17%
-
NP to SH 8,228 8,044 9,164 7,758 6,528 1,284 326 762.12%
-
Tax Rate 0.96% 1.58% 0.00% 0.00% 0.38% -5.98% 18.51% -
Total Cost 116,620 124,932 124,282 108,810 91,168 83,015 69,514 41.23%
-
Net Worth 3,572,463 5,602,061 54,813 51,419 49,939 47,705 46,048 1723.85%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,572,463 5,602,061 54,813 51,419 49,939 47,705 46,048 1723.85%
NOSH 209,897 113,909 113,980 112,761 112,551 112,566 111,363 52.64%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.59% 5.92% 6.80% 6.44% 6.49% 1.33% 0.61% -
ROE 0.23% 0.14% 16.72% 15.09% 13.07% 2.69% 0.71% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 59.48 116.58 117.00 103.13 86.62 74.74 62.80 -3.55%
EPS 3.92 7.10 8.04 6.88 5.80 1.14 0.29 468.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.02 49.18 0.4809 0.456 0.4437 0.4238 0.4135 1094.83%
Adjusted Per Share Value based on latest NOSH - 112,914
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.01 15.96 16.03 13.98 11.72 10.11 8.41 47.18%
EPS 0.99 0.97 1.10 0.93 0.78 0.15 0.04 750.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2938 6.7332 0.0659 0.0618 0.06 0.0573 0.0553 1724.86%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.41 0.46 0.21 0.13 0.15 0.14 0.09 -
P/RPS 0.69 0.39 0.18 0.13 0.17 0.19 0.14 189.89%
P/EPS 10.46 6.51 2.61 1.89 2.59 12.27 30.68 -51.22%
EY 9.56 15.35 38.29 52.92 38.67 8.15 3.26 105.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.44 0.29 0.34 0.33 0.22 -79.81%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 25/02/11 01/11/10 30/07/10 04/05/10 25/02/10 11/11/09 -
Price 0.41 0.38 0.34 0.15 0.14 0.15 0.17 -
P/RPS 0.69 0.33 0.29 0.15 0.16 0.20 0.27 87.02%
P/EPS 10.46 5.38 4.23 2.18 2.41 13.15 57.95 -68.09%
EY 9.56 18.58 23.65 45.87 41.43 7.60 1.73 212.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.71 0.33 0.32 0.35 0.41 -86.67%

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