[K1] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -55.53%
YoY- -5.81%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 18,134 17,625 15,329 10,856 18,397 17,534 10,918 40.03%
PBT 2,522 1,345 794 1,254 2,561 1,052 1,024 81.87%
Tax -13 30 471 -248 -91 271 0 -
NP 2,509 1,375 1,265 1,006 2,470 1,323 1,024 81.25%
-
NP to SH 2,587 1,362 1,021 1,053 2,368 1,323 1,069 79.76%
-
Tax Rate 0.52% -2.23% -59.32% 19.78% 3.55% -25.76% 0.00% -
Total Cost 15,625 16,250 14,064 9,850 15,927 16,211 9,894 35.42%
-
Net Worth 46,262 43,730 4,230,978 41,223 40,244 38,053 34,694 21.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 46,262 43,730 4,230,978 41,223 40,244 38,053 34,694 21.04%
NOSH 112,478 112,561 112,197 112,021 112,227 112,118 105,841 4.11%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.84% 7.80% 8.25% 9.27% 13.43% 7.55% 9.38% -
ROE 5.59% 3.11% 0.02% 2.55% 5.88% 3.48% 3.08% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.12 15.66 13.66 9.69 16.39 15.64 10.32 34.44%
EPS 2.30 1.21 0.91 0.94 2.11 1.18 1.01 72.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4113 0.3885 37.71 0.368 0.3586 0.3394 0.3278 16.25%
Adjusted Per Share Value based on latest NOSH - 112,021
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.18 2.12 1.84 1.30 2.21 2.11 1.31 40.21%
EPS 0.31 0.16 0.12 0.13 0.28 0.16 0.13 78.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0526 5.0853 0.0495 0.0484 0.0457 0.0417 21.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.08 0.10 0.14 0.18 0.35 0.41 0.52 -
P/RPS 0.50 0.64 1.02 1.86 2.14 2.62 5.04 -78.41%
P/EPS 3.48 8.26 15.38 19.15 16.59 34.75 51.49 -83.27%
EY 28.75 12.10 6.50 5.22 6.03 2.88 1.94 498.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.00 0.49 0.98 1.21 1.59 -75.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 02/03/09 28/11/08 28/08/08 29/05/08 28/02/08 20/11/07 29/08/07 -
Price 0.09 0.08 0.11 0.17 0.27 0.35 0.41 -
P/RPS 0.56 0.51 0.81 1.75 1.65 2.24 3.97 -72.74%
P/EPS 3.91 6.61 12.09 18.09 12.80 29.66 40.59 -78.83%
EY 25.56 15.13 8.27 5.53 7.81 3.37 2.46 372.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.00 0.46 0.75 1.03 1.25 -68.42%

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