[K1] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -702.07%
YoY- -278.52%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 144,344 160,844 162,268 148,146 143,616 137,256 135,628 4.23%
PBT -22,388 -11,410 -9,397 -15,124 2,512 -12,303 8,340 -
Tax 0 -21 0 0 0 80 -46 -
NP -22,388 -11,431 -9,397 -15,124 2,512 -12,223 8,293 -
-
NP to SH -22,388 -11,431 -9,397 -15,124 2,512 -12,223 8,293 -
-
Tax Rate - - - - 0.00% - 0.55% -
Total Cost 166,732 172,275 171,665 163,270 141,104 149,479 127,334 19.66%
-
Net Worth 3,696,273 41,281 4,185,648 4,070,758 45,390 3,970,154 5,466,423 -22.94%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,696,273 41,281 4,185,648 4,070,758 45,390 3,970,154 5,466,423 -22.94%
NOSH 375,637 364,037 359,591 353,364 348,888 309,443 299,038 16.40%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -15.51% -7.11% -5.79% -10.21% 1.75% -8.91% 6.11% -
ROE -0.61% -27.69% -0.22% -0.37% 5.53% -0.31% 0.15% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 38.43 44.18 45.13 41.92 41.16 44.36 45.35 -10.44%
EPS -5.96 -3.14 -2.61 -4.28 0.72 -3.95 2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.84 0.1134 11.64 11.52 0.1301 12.83 18.28 -33.80%
Adjusted Per Share Value based on latest NOSH - 364,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.35 19.33 19.50 17.81 17.26 16.50 16.30 4.24%
EPS -2.69 -1.37 -1.13 -1.82 0.30 -1.47 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4426 0.0496 5.0308 4.8927 0.0546 4.7718 6.5702 -22.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.125 0.19 0.19 0.23 0.25 0.32 0.25 -
P/RPS 0.33 0.43 0.42 0.55 0.61 0.72 0.55 -28.84%
P/EPS -2.10 -6.05 -7.27 -5.37 34.72 -8.10 9.01 -
EY -47.68 -16.53 -13.75 -18.61 2.88 -12.34 11.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.68 0.02 0.02 1.92 0.02 0.01 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 07/11/12 28/08/12 18/05/12 28/02/12 22/11/11 -
Price 0.16 0.14 0.22 0.20 0.25 0.31 0.33 -
P/RPS 0.42 0.32 0.49 0.48 0.61 0.70 0.73 -30.80%
P/EPS -2.68 -4.46 -8.42 -4.67 34.72 -7.85 11.90 -
EY -37.25 -22.43 -11.88 -21.40 2.88 -12.74 8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.23 0.02 0.02 1.92 0.02 0.02 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