[K1] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.0%
YoY- -16.45%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 52,368 43,424 56,055 50,210 40,248 36,824 45,377 10.03%
PBT 4,096 5,016 6,026 4,258 4,284 4,472 6,014 -22.60%
Tax 446 -992 -91 361 0 0 -6 -
NP 4,542 4,024 5,935 4,620 4,284 4,472 6,008 -17.02%
-
NP to SH 4,150 4,212 5,833 4,680 4,374 4,472 6,080 -22.49%
-
Tax Rate -10.89% 19.78% 1.51% -8.48% 0.00% 0.00% 0.10% -
Total Cost 47,826 39,400 50,120 45,590 35,964 32,352 39,369 13.86%
-
Net Worth 4,229,634 41,223 40,225 36,209 33,976 20,370 19,147 3566.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 4,229,634 41,223 40,225 36,209 33,976 20,370 19,147 3566.31%
NOSH 112,162 112,021 112,173 106,686 103,649 102,568 102,013 6.53%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.67% 9.27% 10.59% 9.20% 10.64% 12.14% 13.24% -
ROE 0.10% 10.22% 14.50% 12.92% 12.87% 21.95% 31.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.69 38.76 49.97 47.06 38.83 35.90 44.48 3.28%
EPS 3.70 3.76 5.20 4.39 4.22 4.36 5.96 -27.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 37.71 0.368 0.3586 0.3394 0.3278 0.1986 0.1877 3341.37%
Adjusted Per Share Value based on latest NOSH - 112,118
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.29 5.22 6.74 6.03 4.84 4.43 5.45 10.03%
EPS 0.50 0.51 0.70 0.56 0.53 0.54 0.73 -22.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0837 0.0495 0.0483 0.0435 0.0408 0.0245 0.023 3567.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.14 0.18 0.35 0.41 0.52 0.59 0.65 -
P/RPS 0.30 0.46 0.70 0.87 1.34 1.64 1.46 -65.21%
P/EPS 3.78 4.79 6.73 9.35 12.32 13.53 10.91 -50.70%
EY 26.43 20.89 14.86 10.70 8.12 7.39 9.17 102.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.49 0.98 1.21 1.59 2.97 3.46 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 20/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.11 0.17 0.27 0.35 0.41 0.54 0.62 -
P/RPS 0.24 0.44 0.54 0.74 1.06 1.50 1.39 -69.02%
P/EPS 2.97 4.52 5.19 7.98 9.72 12.39 10.40 -56.66%
EY 33.64 22.12 19.26 12.53 10.29 8.07 9.61 130.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.75 1.03 1.25 2.72 3.30 -

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