[K1] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
01-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 18.12%
YoY- 2705.31%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 130,538 124,848 132,799 133,353 116,294 97,492 84,131 34.13%
PBT 8,542 8,308 7,993 9,070 7,484 6,348 1,053 305.27%
Tax -70 -80 -126 0 0 -24 63 -
NP 8,472 8,228 7,867 9,070 7,484 6,324 1,116 287.69%
-
NP to SH 8,472 8,228 8,044 9,164 7,758 6,528 1,284 253.00%
-
Tax Rate 0.82% 0.96% 1.58% 0.00% 0.00% 0.38% -5.98% -
Total Cost 122,066 116,620 124,932 124,282 108,810 91,168 83,015 29.39%
-
Net Worth 48,755 3,572,463 5,602,061 54,813 51,419 49,939 47,705 1.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 48,755 3,572,463 5,602,061 54,813 51,419 49,939 47,705 1.46%
NOSH 276,862 209,897 113,909 113,980 112,761 112,551 112,566 82.50%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.49% 6.59% 5.92% 6.80% 6.44% 6.49% 1.33% -
ROE 17.38% 0.23% 0.14% 16.72% 15.09% 13.07% 2.69% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.15 59.48 116.58 117.00 103.13 86.62 74.74 -26.50%
EPS 3.06 3.92 7.10 8.04 6.88 5.80 1.14 93.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 17.02 49.18 0.4809 0.456 0.4437 0.4238 -44.40%
Adjusted Per Share Value based on latest NOSH - 113,840
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.69 15.01 15.96 16.03 13.98 11.72 10.11 34.15%
EPS 1.02 0.99 0.97 1.10 0.93 0.78 0.15 260.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0586 4.2938 6.7332 0.0659 0.0618 0.06 0.0573 1.51%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.43 0.41 0.46 0.21 0.13 0.15 0.14 -
P/RPS 0.91 0.69 0.39 0.18 0.13 0.17 0.19 184.95%
P/EPS 14.05 10.46 6.51 2.61 1.89 2.59 12.27 9.47%
EY 7.12 9.56 15.35 38.29 52.92 38.67 8.15 -8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 0.02 0.01 0.44 0.29 0.34 0.33 280.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 13/05/11 25/02/11 01/11/10 30/07/10 04/05/10 25/02/10 -
Price 0.31 0.41 0.38 0.34 0.15 0.14 0.15 -
P/RPS 0.66 0.69 0.33 0.29 0.15 0.16 0.20 122.13%
P/EPS 10.13 10.46 5.38 4.23 2.18 2.41 13.15 -16.00%
EY 9.87 9.56 18.58 23.65 45.87 41.43 7.60 19.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.02 0.01 0.71 0.33 0.32 0.35 194.38%

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