[K1] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -21.64%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 159,302 143,628 144,344 160,844 162,268 148,146 143,616 7.14%
PBT -1,164 -4,408 -22,388 -11,410 -9,397 -15,124 2,512 -
Tax 0 0 0 -21 0 0 0 -
NP -1,164 -4,408 -22,388 -11,431 -9,397 -15,124 2,512 -
-
NP to SH -1,164 -4,408 -22,388 -11,431 -9,397 -15,124 2,512 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 160,466 148,036 166,732 172,275 171,665 163,270 141,104 8.94%
-
Net Worth 42,169 40,157 3,696,273 41,281 4,185,648 4,070,758 45,390 -4.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 42,169 40,157 3,696,273 41,281 4,185,648 4,070,758 45,390 -4.78%
NOSH 379,565 373,559 375,637 364,037 359,591 353,364 348,888 5.77%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.73% -3.07% -15.51% -7.11% -5.79% -10.21% 1.75% -
ROE -2.76% -10.98% -0.61% -27.69% -0.22% -0.37% 5.53% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.97 38.45 38.43 44.18 45.13 41.92 41.16 1.30%
EPS -0.31 -1.18 -5.96 -3.14 -2.61 -4.28 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.1075 9.84 0.1134 11.64 11.52 0.1301 -9.98%
Adjusted Per Share Value based on latest NOSH - 374,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.53 17.61 17.70 19.72 19.90 18.16 17.61 7.13%
EPS -0.14 -0.54 -2.74 -1.40 -1.15 -1.85 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0517 0.0492 4.532 0.0506 5.132 4.9911 0.0557 -4.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.16 0.13 0.125 0.19 0.19 0.23 0.25 -
P/RPS 0.38 0.34 0.33 0.43 0.42 0.55 0.61 -27.03%
P/EPS -52.17 -11.02 -2.10 -6.05 -7.27 -5.37 34.72 -
EY -1.92 -9.08 -47.68 -16.53 -13.75 -18.61 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.21 0.01 1.68 0.02 0.02 1.92 -17.43%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 05/08/13 29/05/13 26/02/13 07/11/12 28/08/12 18/05/12 -
Price 0.385 0.16 0.16 0.14 0.22 0.20 0.25 -
P/RPS 0.92 0.42 0.42 0.32 0.49 0.48 0.61 31.48%
P/EPS -125.54 -13.56 -2.68 -4.46 -8.42 -4.67 34.72 -
EY -0.80 -7.38 -37.25 -22.43 -11.88 -21.40 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 1.49 0.02 1.23 0.02 0.02 1.92 48.31%

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