[K1] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -26.45%
YoY- -7.53%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 56,055 50,210 40,248 36,824 45,377 39,741 36,940 31.95%
PBT 6,026 4,258 4,284 4,472 6,014 5,505 5,274 9.26%
Tax -91 361 0 0 -6 0 0 -
NP 5,935 4,620 4,284 4,472 6,008 5,505 5,274 8.16%
-
NP to SH 5,833 4,680 4,374 4,472 6,080 5,601 5,400 5.26%
-
Tax Rate 1.51% -8.48% 0.00% 0.00% 0.10% 0.00% 0.00% -
Total Cost 50,120 45,590 35,964 32,352 39,369 34,236 31,666 35.70%
-
Net Worth 40,225 36,209 33,976 20,370 19,147 17,232 15,852 85.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 40,225 36,209 33,976 20,370 19,147 17,232 15,852 85.72%
NOSH 112,173 106,686 103,649 102,568 102,013 101,966 102,272 6.33%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.59% 9.20% 10.64% 12.14% 13.24% 13.85% 14.28% -
ROE 14.50% 12.92% 12.87% 21.95% 31.75% 32.50% 34.06% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 49.97 47.06 38.83 35.90 44.48 38.98 36.12 24.08%
EPS 5.20 4.39 4.22 4.36 5.96 5.49 5.28 -1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3586 0.3394 0.3278 0.1986 0.1877 0.169 0.155 74.65%
Adjusted Per Share Value based on latest NOSH - 102,568
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.74 6.03 4.84 4.43 5.45 4.78 4.44 31.98%
EPS 0.70 0.56 0.53 0.54 0.73 0.67 0.65 5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0435 0.0408 0.0245 0.023 0.0207 0.0191 85.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.35 0.41 0.52 0.59 0.65 0.67 0.50 -
P/RPS 0.70 0.87 1.34 1.64 1.46 1.72 1.38 -36.31%
P/EPS 6.73 9.35 12.32 13.53 10.91 12.20 9.47 -20.31%
EY 14.86 10.70 8.12 7.39 9.17 8.20 10.56 25.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.21 1.59 2.97 3.46 3.96 3.23 -54.74%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 20/11/07 29/08/07 30/05/07 28/02/07 24/11/06 12/09/06 -
Price 0.27 0.35 0.41 0.54 0.62 0.68 0.69 -
P/RPS 0.54 0.74 1.06 1.50 1.39 1.74 1.91 -56.82%
P/EPS 5.19 7.98 9.72 12.39 10.40 12.38 13.07 -45.88%
EY 19.26 12.53 10.29 8.07 9.61 8.08 7.65 84.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.03 1.25 2.72 3.30 4.02 4.45 -69.38%

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