[K1] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
05-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 65.6%
YoY- 74.73%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 181,051 171,251 158,620 158,585 161,026 160,844 157,236 9.86%
PBT 9,984 1,146 -5,235 -6,052 -17,635 -11,410 -25,620 -
Tax -133 -133 -21 -21 -21 -21 115 -
NP 9,851 1,013 -5,256 -6,073 -17,656 -11,431 -25,505 -
-
NP to SH 9,851 1,013 -5,256 -6,073 -17,656 -11,431 -25,505 -
-
Tax Rate 1.33% 11.61% - - - - - -
Total Cost 171,200 170,238 163,876 164,658 178,682 172,275 182,741 -4.25%
-
Net Worth 4,645,433 43,824 42,249 40,082 3,696,273 4,241,196 4,273,542 5.72%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 4,645,433 43,824 42,249 40,082 3,696,273 4,241,196 4,273,542 5.72%
NOSH 372,528 377,800 380,285 372,857 375,637 374,333 367,142 0.97%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.44% 0.59% -3.31% -3.83% -10.96% -7.11% -16.22% -
ROE 0.21% 2.31% -12.44% -15.15% -0.48% -0.27% -0.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 48.60 45.33 41.71 42.53 42.87 42.97 42.83 8.79%
EPS 2.64 0.27 -1.38 -1.63 -4.70 -3.05 -6.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.47 0.116 0.1111 0.1075 9.84 11.33 11.64 4.70%
Adjusted Per Share Value based on latest NOSH - 372,857
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.76 20.58 19.06 19.06 19.35 19.33 18.90 9.85%
EPS 1.18 0.12 -0.63 -0.73 -2.12 -1.37 -3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5834 0.0527 0.0508 0.0482 4.4426 5.0975 5.1364 5.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.325 0.325 0.16 0.13 0.125 0.19 0.19 -
P/RPS 0.67 0.72 0.38 0.31 0.29 0.44 0.44 32.39%
P/EPS 12.29 121.21 -11.58 -7.98 -2.66 -6.22 -2.74 -
EY 8.14 0.83 -8.64 -12.53 -37.60 -16.07 -36.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.80 1.44 1.21 0.01 0.02 0.02 31.06%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 19/02/14 08/11/13 05/08/13 29/05/13 26/02/13 07/11/12 -
Price 0.405 0.355 0.385 0.16 0.16 0.14 0.22 -
P/RPS 0.83 0.78 0.92 0.38 0.37 0.33 0.51 38.39%
P/EPS 15.32 132.40 -27.86 -9.82 -3.40 -4.58 -3.17 -
EY 6.53 0.76 -3.59 -10.18 -29.38 -21.81 -31.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 3.06 3.47 1.49 0.02 0.01 0.02 31.06%

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