[K1] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -27.79%
YoY- -5.81%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 61,943 58,412 52,368 43,424 56,055 50,210 40,248 33.12%
PBT 5,913 4,524 4,096 5,016 6,026 4,258 4,284 23.84%
Tax 278 337 446 -992 -91 361 0 -
NP 6,191 4,861 4,542 4,024 5,935 4,620 4,284 27.68%
-
NP to SH 6,053 4,582 4,150 4,212 5,833 4,680 4,374 24.06%
-
Tax Rate -4.70% -7.45% -10.89% 19.78% 1.51% -8.48% 0.00% -
Total Cost 55,752 53,550 47,826 39,400 50,120 45,590 35,964 33.76%
-
Net Worth 46,195 43,636 4,229,634 41,223 40,225 36,209 33,976 22.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 46,195 43,636 4,229,634 41,223 40,225 36,209 33,976 22.61%
NOSH 112,178 112,320 112,162 112,021 112,173 106,686 103,649 5.38%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.99% 8.32% 8.67% 9.27% 10.59% 9.20% 10.64% -
ROE 13.10% 10.50% 0.10% 10.22% 14.50% 12.92% 12.87% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 55.22 52.00 46.69 38.76 49.97 47.06 38.83 26.32%
EPS 5.39 4.08 3.70 3.76 5.20 4.39 4.22 17.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4118 0.3885 37.71 0.368 0.3586 0.3394 0.3278 16.34%
Adjusted Per Share Value based on latest NOSH - 112,021
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.45 7.02 6.29 5.22 6.74 6.03 4.84 33.13%
EPS 0.73 0.55 0.50 0.51 0.70 0.56 0.53 23.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.0524 5.0837 0.0495 0.0483 0.0435 0.0408 22.65%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.08 0.10 0.14 0.18 0.35 0.41 0.52 -
P/RPS 0.14 0.19 0.30 0.46 0.70 0.87 1.34 -77.66%
P/EPS 1.48 2.45 3.78 4.79 6.73 9.35 12.32 -75.49%
EY 67.45 40.80 26.43 20.89 14.86 10.70 8.12 307.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.00 0.49 0.98 1.21 1.59 -75.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 02/03/09 28/11/08 28/08/08 29/05/08 28/02/08 20/11/07 29/08/07 -
Price 0.09 0.08 0.11 0.17 0.27 0.35 0.41 -
P/RPS 0.16 0.15 0.24 0.44 0.54 0.74 1.06 -71.48%
P/EPS 1.67 1.96 2.97 4.52 5.19 7.98 9.72 -68.92%
EY 59.95 51.00 33.64 22.12 19.26 12.53 10.29 222.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.00 0.46 0.75 1.03 1.25 -68.42%

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