[K1] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 51.04%
YoY- -991.24%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 171,251 119,477 71,814 36,086 160,844 121,701 74,073 74.57%
PBT 1,146 -873 -2,204 -5,597 -11,410 -7,048 -7,562 -
Tax -133 0 0 0 -21 0 0 -
NP 1,013 -873 -2,204 -5,597 -11,431 -7,048 -7,562 -
-
NP to SH 1,013 -873 -2,204 -5,597 -11,431 -7,048 -7,562 -
-
Tax Rate 11.61% - - - - - - -
Total Cost 170,238 120,350 74,018 41,683 172,275 128,749 81,635 63.00%
-
Net Worth 4,365,037 42,169 40,157 3,696,273 41,281 4,185,649 4,070,758 4.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,365,037 42,169 40,157 3,696,273 41,281 4,185,649 4,070,758 4.74%
NOSH 376,296 379,565 373,559 375,637 364,037 359,591 353,364 4.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.59% -0.73% -3.07% -15.51% -7.11% -5.79% -10.21% -
ROE 0.02% -2.07% -5.49% -0.15% -27.69% -0.17% -0.19% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.51 31.48 19.22 9.61 44.18 33.84 20.96 67.44%
EPS 0.27 -0.23 -0.59 -1.49 -3.14 -1.96 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.60 0.1111 0.1075 9.84 0.1134 11.64 11.52 0.46%
Adjusted Per Share Value based on latest NOSH - 375,637
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.00 14.65 8.81 4.42 19.72 14.92 9.08 74.61%
EPS 0.12 -0.11 -0.27 -0.69 -1.40 -0.86 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3519 0.0517 0.0492 4.532 0.0506 5.132 4.9911 4.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.325 0.16 0.13 0.125 0.19 0.19 0.23 -
P/RPS 0.71 0.51 0.68 1.30 0.43 0.56 1.10 -25.25%
P/EPS 120.73 -69.57 -22.03 -8.39 -6.05 -9.69 -10.75 -
EY 0.83 -1.44 -4.54 -11.92 -16.53 -10.32 -9.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 1.44 1.21 0.01 1.68 0.02 0.02 30.94%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 08/11/13 05/08/13 29/05/13 26/02/13 07/11/12 28/08/12 -
Price 0.355 0.385 0.16 0.16 0.14 0.22 0.20 -
P/RPS 0.78 1.22 0.83 1.67 0.32 0.65 0.95 -12.28%
P/EPS 131.87 -167.39 -27.12 -10.74 -4.46 -11.22 -9.35 -
EY 0.76 -0.60 -3.69 -9.31 -22.43 -8.91 -10.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 3.47 1.49 0.02 1.23 0.02 0.02 30.94%

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