[K1] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 60.39%
YoY- 87.61%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 82,971 45,886 171,251 119,477 71,814 36,086 160,844 -35.75%
PBT 5,445 3,241 1,146 -873 -2,204 -5,597 -11,410 -
Tax 0 0 -133 0 0 0 -21 -
NP 5,445 3,241 1,013 -873 -2,204 -5,597 -11,431 -
-
NP to SH 5,445 3,241 1,013 -873 -2,204 -5,597 -11,431 -
-
Tax Rate 0.00% 0.00% 11.61% - - - - -
Total Cost 77,526 42,645 170,238 120,350 74,018 41,683 172,275 -41.36%
-
Net Worth 49,042 4,645,433 4,365,037 42,169 40,157 3,696,273 41,281 12.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 49,042 4,645,433 4,365,037 42,169 40,157 3,696,273 41,281 12.20%
NOSH 375,517 372,528 376,296 379,565 373,559 375,637 364,037 2.09%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.56% 7.06% 0.59% -0.73% -3.07% -15.51% -7.11% -
ROE 11.10% 0.07% 0.02% -2.07% -5.49% -0.15% -27.69% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.10 12.32 45.51 31.48 19.22 9.61 44.18 -37.06%
EPS 1.45 0.87 0.27 -0.23 -0.59 -1.49 -3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1306 12.47 11.60 0.1111 0.1075 9.84 0.1134 9.90%
Adjusted Per Share Value based on latest NOSH - 380,285
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.97 5.52 20.58 14.36 8.63 4.34 19.33 -35.76%
EPS 0.65 0.39 0.12 -0.10 -0.26 -0.67 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 5.5834 5.2464 0.0507 0.0483 4.4426 0.0496 12.17%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.40 0.325 0.325 0.16 0.13 0.125 0.19 -
P/RPS 1.81 2.64 0.71 0.51 0.68 1.30 0.43 161.38%
P/EPS 27.59 37.36 120.73 -69.57 -22.03 -8.39 -6.05 -
EY 3.63 2.68 0.83 -1.44 -4.54 -11.92 -16.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 0.03 0.03 1.44 1.21 0.01 1.68 49.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 15/05/14 19/02/14 08/11/13 05/08/13 29/05/13 26/02/13 -
Price 0.375 0.405 0.355 0.385 0.16 0.16 0.14 -
P/RPS 1.70 3.29 0.78 1.22 0.83 1.67 0.32 205.39%
P/EPS 25.86 46.55 131.87 -167.39 -27.12 -10.74 -4.46 -
EY 3.87 2.15 0.76 -0.60 -3.69 -9.31 -22.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 0.03 0.03 3.47 1.49 0.02 1.23 76.19%

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