[K1] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.2%
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 62,116 57,705 56,055 53,229 47,031 46,181 45,377 23.30%
PBT 5,661 5,891 5,755 5,079 5,519 5,923 6,014 -3.95%
Tax 403 -68 180 265 -6 -6 -6 -
NP 6,064 5,823 5,935 5,344 5,513 5,917 6,008 0.62%
-
NP to SH 5,765 5,813 5,878 5,389 5,567 5,989 6,080 -3.48%
-
Tax Rate -7.12% 1.15% -3.13% -5.22% 0.11% 0.10% 0.10% -
Total Cost 56,052 51,882 50,120 47,885 41,518 40,264 39,369 26.58%
-
Net Worth 4,230,978 41,223 40,244 38,053 34,694 20,370 19,167 3564.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 4,230,978 41,223 40,244 38,053 34,694 20,370 19,167 3564.53%
NOSH 112,197 112,021 112,227 112,118 105,841 102,568 102,119 6.48%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.76% 10.09% 10.59% 10.04% 11.72% 12.81% 13.24% -
ROE 0.14% 14.10% 14.61% 14.16% 16.05% 29.40% 31.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 55.36 51.51 49.95 47.48 44.44 45.02 44.44 15.79%
EPS 5.14 5.19 5.24 4.81 5.26 5.84 5.95 -9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 37.71 0.368 0.3586 0.3394 0.3278 0.1986 0.1877 3341.37%
Adjusted Per Share Value based on latest NOSH - 112,118
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.47 6.94 6.74 6.40 5.65 5.55 5.45 23.41%
EPS 0.69 0.70 0.71 0.65 0.67 0.72 0.73 -3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0853 0.0495 0.0484 0.0457 0.0417 0.0245 0.023 3568.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.14 0.18 0.35 0.41 0.52 0.59 0.65 -
P/RPS 0.25 0.35 0.70 0.86 1.17 1.31 1.46 -69.19%
P/EPS 2.72 3.47 6.68 8.53 9.89 10.10 10.92 -60.44%
EY 36.70 28.83 14.96 11.72 10.11 9.90 9.16 152.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.49 0.98 1.21 1.59 2.97 3.46 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 20/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.11 0.17 0.27 0.35 0.41 0.54 0.62 -
P/RPS 0.20 0.33 0.54 0.74 0.92 1.20 1.40 -72.70%
P/EPS 2.14 3.28 5.16 7.28 7.80 9.25 10.41 -65.20%
EY 46.71 30.52 19.40 13.73 12.83 10.81 9.60 187.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.75 1.03 1.25 2.72 3.30 -

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