[K1] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 47,031 46,181 45,377 36,409 29,650 15,005 6,603 271.52%
PBT 5,519 5,923 6,014 5,338 4,581 2,418 1,209 175.95%
Tax -6 -6 -6 -3 -3 -3 -3 58.94%
NP 5,513 5,917 6,008 5,335 4,578 2,415 1,206 176.20%
-
NP to SH 5,567 5,989 6,080 5,407 4,641 2,415 1,206 178.01%
-
Tax Rate 0.11% 0.10% 0.10% 0.06% 0.07% 0.12% 0.25% -
Total Cost 41,518 40,264 39,369 31,074 25,072 12,590 5,397 291.15%
-
Net Worth 34,694 20,370 19,167 17,256 15,829 14,470 10,075 128.55%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 143 143 - - -
Div Payout % - - - 2.66% 3.09% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 34,694 20,370 19,167 17,256 15,829 14,470 10,075 128.55%
NOSH 105,841 102,568 102,119 102,108 102,123 37,781 28,714 139.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.72% 12.81% 13.24% 14.65% 15.44% 16.09% 18.26% -
ROE 16.05% 29.40% 31.72% 31.33% 29.32% 16.69% 11.97% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.44 45.02 44.44 35.66 29.03 39.72 23.00 55.31%
EPS 5.26 5.84 5.95 5.30 4.54 6.39 4.20 16.23%
DPS 0.00 0.00 0.00 0.14 0.14 0.00 0.00 -
NAPS 0.3278 0.1986 0.1877 0.169 0.155 0.383 0.3509 -4.45%
Adjusted Per Share Value based on latest NOSH - 102,108
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.77 5.66 5.56 4.46 3.64 1.84 0.81 271.55%
EPS 0.68 0.73 0.75 0.66 0.57 0.30 0.15 174.67%
DPS 0.00 0.00 0.00 0.02 0.02 0.00 0.00 -
NAPS 0.0425 0.025 0.0235 0.0212 0.0194 0.0177 0.0124 127.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 - -
Price 0.52 0.59 0.65 0.67 0.50 0.87 0.00 -
P/RPS 1.17 1.31 1.46 1.88 1.72 2.19 0.00 -
P/EPS 9.89 10.10 10.92 12.65 11.00 13.61 0.00 -
EY 10.11 9.90 9.16 7.90 9.09 7.35 0.00 -
DY 0.00 0.00 0.00 0.21 0.28 0.00 0.00 -
P/NAPS 1.59 2.97 3.46 3.96 3.23 2.27 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 24/11/06 12/09/06 - - -
Price 0.41 0.54 0.62 0.68 0.69 0.00 0.00 -
P/RPS 0.92 1.20 1.40 1.91 2.38 0.00 0.00 -
P/EPS 7.80 9.25 10.41 12.84 15.18 0.00 0.00 -
EY 12.83 10.81 9.60 7.79 6.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.21 0.20 0.00 0.00 -
P/NAPS 1.25 2.72 3.30 4.02 4.45 0.00 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