[K1] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 106.28%
YoY- -74.09%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 35,728 36,086 39,143 47,628 38,169 35,904 35,535 0.36%
PBT 3,393 -5,597 -4,362 514 -8,190 628 -18,558 -
Tax 0 0 -21 0 0 0 115 -
NP 3,393 -5,597 -4,383 514 -8,190 628 -18,443 -
-
NP to SH 3,393 -5,597 -4,383 514 -8,190 628 -18,443 -
-
Tax Rate 0.00% - - 0.00% - 0.00% - -
Total Cost 32,335 41,683 43,526 47,114 46,359 35,276 53,978 -28.96%
-
Net Worth 40,082 3,696,273 4,241,196 4,273,542 4,193,280 45,390 4,390,049 -95.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 40,082 3,696,273 4,241,196 4,273,542 4,193,280 45,390 4,390,049 -95.64%
NOSH 372,857 375,637 374,333 367,142 364,000 348,888 342,170 5.89%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.50% -15.51% -11.20% 1.08% -21.46% 1.75% -51.90% -
ROE 8.47% -0.15% -0.10% 0.01% -0.20% 1.38% -0.42% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.58 9.61 10.46 12.97 10.49 10.29 10.39 -5.27%
EPS 0.91 -1.49 -1.17 0.14 -2.25 0.18 -5.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 9.84 11.33 11.64 11.52 0.1301 12.83 -95.88%
Adjusted Per Share Value based on latest NOSH - 367,142
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.38 4.42 4.80 5.84 4.68 4.40 4.36 0.30%
EPS 0.42 -0.69 -0.54 0.06 -1.00 0.08 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 4.532 5.2001 5.2398 5.1413 0.0557 5.3826 -95.64%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.13 0.125 0.19 0.19 0.23 0.25 0.32 -
P/RPS 1.36 1.30 1.82 1.46 2.19 2.43 3.08 -42.04%
P/EPS 14.29 -8.39 -16.23 135.71 -10.22 138.89 -5.94 -
EY 7.00 -11.92 -6.16 0.74 -9.78 0.72 -16.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.01 0.02 0.02 0.02 1.92 0.02 1444.97%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 05/08/13 29/05/13 26/02/13 07/11/12 28/08/12 18/05/12 28/02/12 -
Price 0.16 0.16 0.14 0.22 0.20 0.25 0.31 -
P/RPS 1.67 1.67 1.34 1.70 1.91 2.43 2.99 -32.20%
P/EPS 17.58 -10.74 -11.96 157.14 -8.89 138.89 -5.75 -
EY 5.69 -9.31 -8.36 0.64 -11.25 0.72 -17.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.02 0.01 0.02 0.02 1.92 0.02 1675.19%

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