[K1] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1179.76%
YoY- 157.91%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 186,097 175,852 165,942 183,544 171,251 159,302 143,628 18.79%
PBT 12,563 11,397 10,890 12,964 1,146 -1,164 -4,408 -
Tax -685 0 0 0 -133 0 0 -
NP 11,878 11,397 10,890 12,964 1,013 -1,164 -4,408 -
-
NP to SH 11,878 11,397 10,890 12,964 1,013 -1,164 -4,408 -
-
Tax Rate 5.45% 0.00% 0.00% 0.00% 11.61% - - -
Total Cost 174,219 164,454 155,052 170,580 170,238 160,466 148,036 11.43%
-
Net Worth 5,882,049 5,203,782 49,042 4,645,433 4,365,037 42,169 40,157 2653.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 10,718 - - - - - - -
Div Payout % 90.24% - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 5,882,049 5,203,782 49,042 4,645,433 4,365,037 42,169 40,157 2653.59%
NOSH 378,753 374,912 375,517 372,528 376,296 379,565 373,559 0.92%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.38% 6.48% 6.56% 7.06% 0.59% -0.73% -3.07% -
ROE 0.20% 0.22% 22.21% 0.28% 0.02% -2.76% -10.98% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.13 46.90 44.19 49.27 45.51 41.97 38.45 17.69%
EPS 3.13 3.04 2.90 3.48 0.27 -0.31 -1.18 -
DPS 2.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.53 13.88 0.1306 12.47 11.60 0.1111 0.1075 2628.39%
Adjusted Per Share Value based on latest NOSH - 372,528
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.82 21.56 20.35 22.50 21.00 19.53 17.61 18.80%
EPS 1.46 1.40 1.34 1.59 0.12 -0.14 -0.54 -
DPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2119 6.3803 0.0601 5.6957 5.3519 0.0517 0.0492 2654.93%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.425 0.37 0.40 0.325 0.325 0.16 0.13 -
P/RPS 0.86 0.79 0.91 0.66 0.71 0.38 0.34 85.32%
P/EPS 13.55 12.17 13.79 9.34 120.73 -52.17 -11.02 -
EY 7.38 8.22 7.25 10.71 0.83 -1.92 -9.08 -
DY 6.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 3.06 0.03 0.03 1.44 1.21 -91.43%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 30/10/14 22/08/14 15/05/14 19/02/14 08/11/13 05/08/13 -
Price 0.525 0.31 0.375 0.405 0.355 0.385 0.16 -
P/RPS 1.07 0.66 0.85 0.82 0.78 0.92 0.42 86.21%
P/EPS 16.74 10.20 12.93 11.64 131.87 -125.54 -13.56 -
EY 5.97 9.81 7.73 8.59 0.76 -0.80 -7.38 -
DY 5.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.02 2.87 0.03 0.03 3.47 1.49 -92.54%

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