[K1] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 17.04%
YoY- 526.48%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 101,721 65,269 31,212 132,799 100,015 58,147 24,373 158.99%
PBT 6,255 4,271 2,077 7,993 6,803 3,742 1,587 149.30%
Tax -35 -35 -20 -126 0 0 -6 223.70%
NP 6,220 4,236 2,057 7,867 6,803 3,742 1,581 149.00%
-
NP to SH 6,220 4,236 2,057 8,044 6,873 3,879 1,632 143.79%
-
Tax Rate 0.56% 0.82% 0.96% 1.58% 0.00% 0.00% 0.38% -
Total Cost 95,501 61,033 29,155 124,932 93,212 54,405 22,792 159.68%
-
Net Worth 5,466,423 48,755 3,572,463 5,602,061 54,813 51,419 49,939 2181.75%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 5,466,423 48,755 3,572,463 5,602,061 54,813 51,419 49,939 2181.75%
NOSH 299,038 276,862 209,897 113,909 113,980 112,761 112,551 91.71%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.11% 6.49% 6.59% 5.92% 6.80% 6.44% 6.49% -
ROE 0.11% 8.69% 0.06% 0.14% 12.54% 7.54% 3.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.02 23.57 14.87 116.58 87.75 51.57 21.65 35.12%
EPS 2.08 1.53 0.98 7.10 6.03 3.44 1.45 27.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.28 0.1761 17.02 49.18 0.4809 0.456 0.4437 1090.16%
Adjusted Per Share Value based on latest NOSH - 113,495
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.47 8.00 3.83 16.28 12.26 7.13 2.99 158.87%
EPS 0.76 0.52 0.25 0.99 0.84 0.48 0.20 143.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7023 0.0598 4.3802 6.8686 0.0672 0.063 0.0612 2182.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.25 0.43 0.41 0.46 0.21 0.13 0.15 -
P/RPS 0.73 1.82 2.76 0.39 0.24 0.25 0.69 3.82%
P/EPS 12.02 28.10 41.84 6.51 3.48 3.78 10.34 10.54%
EY 8.32 3.56 2.39 15.35 28.71 26.46 9.67 -9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 2.44 0.02 0.01 0.44 0.29 0.34 -90.45%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 10/08/11 13/05/11 25/02/11 01/11/10 30/07/10 04/05/10 -
Price 0.33 0.31 0.41 0.38 0.34 0.15 0.14 -
P/RPS 0.97 1.31 2.76 0.33 0.39 0.29 0.65 30.55%
P/EPS 15.87 20.26 41.84 5.38 5.64 4.36 9.66 39.18%
EY 6.30 4.94 2.39 18.58 17.74 22.93 10.36 -28.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.76 0.02 0.01 0.71 0.33 0.32 -84.22%

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