[K1] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
09-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 10,068 8,402 6,603 4,577 0 0 0 -
PBT 1,428 1,209 1,209 735 0 0 0 -
Tax 0 0 -3 0 0 0 0 -
NP 1,428 1,209 1,206 735 0 0 0 -
-
NP to SH 1,491 1,209 1,206 735 0 0 0 -
-
Tax Rate 0.00% 0.00% 0.25% 0.00% - - - -
Total Cost 8,640 7,193 5,397 3,842 0 0 0 -
-
Net Worth 15,829 14,470 8,470 6,013 0 0 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 143 - - - - -
Div Payout % - - 11.90% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 15,829 14,470 8,470 6,013 0 0 0 -
NOSH 102,123 37,781 28,714 22,272 0 0 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.18% 14.39% 18.26% 16.06% 0.00% 0.00% 0.00% -
ROE 9.42% 8.36% 14.24% 12.22% 0.00% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.86 22.24 23.00 20.55 0.00 0.00 0.00 -
EPS 1.46 3.20 4.20 3.30 0.00 0.00 0.00 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.383 0.295 0.27 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 22,272
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.21 1.01 0.79 0.55 0.00 0.00 0.00 -
EPS 0.18 0.15 0.14 0.09 0.00 0.00 0.00 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0174 0.0102 0.0072 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 - - - - - -
Price 0.50 0.87 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.07 3.91 0.00 0.00 0.00 0.00 0.00 -
P/EPS 34.25 27.19 0.00 0.00 0.00 0.00 0.00 -
EY 2.92 3.68 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.27 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 12/09/06 31/05/06 06/03/06 09/01/06 - - - -
Price 0.69 0.45 0.65 0.50 0.00 0.00 0.00 -
P/RPS 7.00 2.02 2.83 0.00 0.00 0.00 0.00 -
P/EPS 47.26 14.06 15.48 0.00 0.00 0.00 0.00 -
EY 2.12 7.11 6.46 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 1.17 2.20 0.00 0.00 0.00 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