[K1] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 23.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 9,206 15,571 11,336 10,068 8,402 6,603 4,577 59.40%
PBT 1,118 1,885 1,492 1,428 1,209 1,209 735 32.29%
Tax 0 -6 0 0 0 -3 0 -
NP 1,118 1,879 1,492 1,428 1,209 1,206 735 32.29%
-
NP to SH 1,118 1,879 1,501 1,491 1,209 1,206 735 32.29%
-
Tax Rate 0.00% 0.32% 0.00% 0.00% 0.00% 0.25% 0.00% -
Total Cost 8,088 13,692 9,844 8,640 7,193 5,397 3,842 64.33%
-
Net Worth 20,370 19,167 17,256 15,829 14,470 8,470 6,013 125.73%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 143 - -
Div Payout % - - - - - 11.90% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 20,370 19,167 17,256 15,829 14,470 8,470 6,013 125.73%
NOSH 102,568 102,119 102,108 102,123 37,781 28,714 22,272 177.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.14% 12.07% 13.16% 14.18% 14.39% 18.26% 16.06% -
ROE 5.49% 9.80% 8.70% 9.42% 8.36% 14.24% 12.22% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.98 15.25 11.10 9.86 22.24 23.00 20.55 -42.44%
EPS 1.09 1.84 1.47 1.46 3.20 4.20 3.30 -52.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1986 0.1877 0.169 0.155 0.383 0.295 0.27 -18.53%
Adjusted Per Share Value based on latest NOSH - 102,123
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.11 1.87 1.36 1.21 1.01 0.79 0.55 59.76%
EPS 0.13 0.23 0.18 0.18 0.15 0.14 0.09 27.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0245 0.023 0.0207 0.019 0.0174 0.0102 0.0072 126.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 - - -
Price 0.59 0.65 0.67 0.50 0.87 0.00 0.00 -
P/RPS 6.57 4.26 6.04 5.07 3.91 0.00 0.00 -
P/EPS 54.13 35.33 45.58 34.25 27.19 0.00 0.00 -
EY 1.85 2.83 2.19 2.92 3.68 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.46 3.96 3.23 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 24/11/06 12/09/06 31/05/06 06/03/06 09/01/06 -
Price 0.54 0.62 0.68 0.69 0.45 0.65 0.50 -
P/RPS 6.02 4.07 6.13 7.00 2.02 2.83 0.00 -
P/EPS 49.54 33.70 46.26 47.26 14.06 15.48 0.00 -
EY 2.02 2.97 2.16 2.12 7.11 6.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 2.72 3.30 4.02 4.45 1.17 2.20 0.00 -

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