[K1] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -157.94%
YoY- -242.36%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 31,675 25,029 15,339 12,088 18,134 17,625 15,329 62.01%
PBT 660 1,977 212 -1,796 2,522 1,345 794 -11.56%
Tax 136 -357 -10 294 -13 30 471 -56.21%
NP 796 1,620 202 -1,502 2,509 1,375 1,265 -26.50%
-
NP to SH 1,039 1,435 315 -1,499 2,587 1,362 1,021 1.16%
-
Tax Rate -20.61% 18.06% 4.72% - 0.52% -2.23% -59.32% -
Total Cost 30,879 23,409 15,137 13,590 15,625 16,250 14,064 68.68%
-
Net Worth 47,828 46,722 45,146 44,623 46,262 43,730 4,230,978 -94.92%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 47,828 46,722 45,146 44,623 46,262 43,730 4,230,978 -94.92%
NOSH 112,857 112,992 112,499 111,865 112,478 112,561 112,197 0.39%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.51% 6.47% 1.32% -12.43% 13.84% 7.80% 8.25% -
ROE 2.17% 3.07% 0.70% -3.36% 5.59% 3.11% 0.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.07 22.15 13.63 10.81 16.12 15.66 13.66 61.42%
EPS 0.92 1.27 0.28 -1.34 2.30 1.21 0.91 0.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4238 0.4135 0.4013 0.3989 0.4113 0.3885 37.71 -94.94%
Adjusted Per Share Value based on latest NOSH - 111,865
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.88 3.07 1.88 1.48 2.22 2.16 1.88 61.88%
EPS 0.13 0.18 0.04 -0.18 0.32 0.17 0.13 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0586 0.0573 0.0554 0.0547 0.0567 0.0536 5.1876 -94.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.14 0.09 0.09 0.08 0.08 0.10 0.14 -
P/RPS 0.50 0.41 0.66 0.74 0.50 0.64 1.02 -37.74%
P/EPS 15.21 7.09 32.14 -5.97 3.48 8.26 15.38 -0.73%
EY 6.58 14.11 3.11 -16.75 28.75 12.10 6.50 0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.22 0.22 0.20 0.19 0.26 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 11/11/09 01/09/09 28/05/09 02/03/09 28/11/08 28/08/08 -
Price 0.15 0.17 0.09 0.09 0.09 0.08 0.11 -
P/RPS 0.53 0.77 0.66 0.83 0.56 0.51 0.81 -24.57%
P/EPS 16.29 13.39 32.14 -6.72 3.91 6.61 12.09 21.92%
EY 6.14 7.47 3.11 -14.89 25.56 15.13 8.27 -17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.22 0.23 0.22 0.21 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