[K1] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -60.77%
YoY- 158.95%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 37,085 45,886 51,774 47,663 35,728 36,086 39,143 -3.54%
PBT 2,204 3,241 2,019 1,331 3,393 -5,597 -4,362 -
Tax 0 0 -133 0 0 0 -21 -
NP 2,204 3,241 1,886 1,331 3,393 -5,597 -4,383 -
-
NP to SH 2,204 3,241 1,886 1,331 3,393 -5,597 -4,383 -
-
Tax Rate 0.00% 0.00% 6.59% 0.00% 0.00% - - -
Total Cost 34,881 42,645 49,888 46,332 32,335 41,683 43,526 -13.75%
-
Net Worth 48,786 4,645,433 43,824 42,249 40,082 3,696,273 4,241,196 -94.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 48,786 4,645,433 43,824 42,249 40,082 3,696,273 4,241,196 -94.94%
NOSH 373,559 372,528 377,800 380,285 372,857 375,637 374,333 -0.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.94% 7.06% 3.64% 2.79% 9.50% -15.51% -11.20% -
ROE 4.52% 0.07% 4.30% 3.15% 8.47% -0.15% -0.10% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.93 12.32 13.70 12.53 9.58 9.61 10.46 -3.41%
EPS 0.59 0.87 0.50 0.35 0.91 -1.49 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1306 12.47 0.116 0.1111 0.1075 9.84 11.33 -94.93%
Adjusted Per Share Value based on latest NOSH - 380,285
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.55 5.63 6.35 5.84 4.38 4.42 4.80 -3.51%
EPS 0.27 0.40 0.23 0.16 0.42 -0.69 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0598 5.6957 0.0537 0.0518 0.0491 4.532 5.2001 -94.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.40 0.325 0.325 0.16 0.13 0.125 0.19 -
P/RPS 4.03 2.64 2.37 1.28 1.36 1.30 1.82 70.13%
P/EPS 67.80 37.36 65.10 45.71 14.29 -8.39 -16.23 -
EY 1.48 2.68 1.54 2.19 7.00 -11.92 -6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 0.03 2.80 1.44 1.21 0.01 0.02 2787.10%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 15/05/14 19/02/14 08/11/13 05/08/13 29/05/13 26/02/13 -
Price 0.375 0.405 0.355 0.385 0.16 0.16 0.14 -
P/RPS 3.78 3.29 2.59 3.07 1.67 1.67 1.34 100.02%
P/EPS 63.56 46.55 71.11 110.00 17.58 -10.74 -11.96 -
EY 1.57 2.15 1.41 0.91 5.69 -9.31 -8.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 0.03 3.06 3.47 1.49 0.02 0.01 4296.32%

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