[K1] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 293.06%
YoY- -78.79%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 133,353 116,294 97,492 84,131 69,941 54,854 48,352 96.54%
PBT 9,070 7,484 6,348 1,053 524 -3,168 -7,184 -
Tax 0 0 -24 63 -97 568 1,176 -
NP 9,070 7,484 6,324 1,116 426 -2,600 -6,008 -
-
NP to SH 9,164 7,758 6,528 1,284 326 -2,380 -5,996 -
-
Tax Rate 0.00% 0.00% 0.38% -5.98% 18.51% - - -
Total Cost 124,282 108,810 91,168 83,015 69,514 57,454 54,360 73.46%
-
Net Worth 54,813 51,419 49,939 47,705 46,048 45,051 44,623 14.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 54,813 51,419 49,939 47,705 46,048 45,051 44,623 14.68%
NOSH 113,980 112,761 112,551 112,566 111,363 112,264 111,865 1.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.80% 6.44% 6.49% 1.33% 0.61% -4.74% -12.43% -
ROE 16.72% 15.09% 13.07% 2.69% 0.71% -5.28% -13.44% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 117.00 103.13 86.62 74.74 62.80 48.86 43.22 94.12%
EPS 8.04 6.88 5.80 1.14 0.29 -2.12 -5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4809 0.456 0.4437 0.4238 0.4135 0.4013 0.3989 13.26%
Adjusted Per Share Value based on latest NOSH - 112,857
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.35 14.26 11.95 10.32 8.58 6.73 5.93 96.50%
EPS 1.12 0.95 0.80 0.16 0.04 -0.29 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.063 0.0612 0.0585 0.0565 0.0552 0.0547 14.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.21 0.13 0.15 0.14 0.09 0.09 0.08 -
P/RPS 0.18 0.13 0.17 0.19 0.14 0.18 0.19 -3.53%
P/EPS 2.61 1.89 2.59 12.27 30.68 -4.25 -1.49 -
EY 38.29 52.92 38.67 8.15 3.26 -23.56 -67.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.29 0.34 0.33 0.22 0.22 0.20 69.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 01/11/10 30/07/10 04/05/10 25/02/10 11/11/09 01/09/09 28/05/09 -
Price 0.34 0.15 0.14 0.15 0.17 0.09 0.09 -
P/RPS 0.29 0.15 0.16 0.20 0.27 0.18 0.21 23.98%
P/EPS 4.23 2.18 2.41 13.15 57.95 -4.25 -1.68 -
EY 23.65 45.87 41.43 7.60 1.73 -23.56 -59.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.33 0.32 0.35 0.41 0.22 0.23 111.86%

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