[K1] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.92%
YoY- -5.7%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 146,060 141,948 137,256 134,505 139,921 139,638 132,799 6.55%
PBT -24,150 -13,766 -12,317 7,445 8,522 8,483 7,993 -
Tax 115 100 80 -161 -161 -140 -126 -
NP -24,035 -13,666 -12,237 7,284 8,361 8,343 7,867 -
-
NP to SH -24,035 -13,666 -12,237 7,461 8,471 8,539 8,114 -
-
Tax Rate - - - 2.16% 1.89% 1.65% 1.58% -
Total Cost 170,095 155,614 149,493 127,221 131,560 131,295 124,932 22.86%
-
Net Worth 4,193,280 45,390 4,390,049 6,253,021 59,956 3,572,463 5,581,691 -17.37%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 4,193,280 45,390 4,390,049 6,253,021 59,956 3,572,463 5,581,691 -17.37%
NOSH 364,000 348,888 342,170 342,068 340,468 209,897 113,495 117.63%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -16.46% -9.63% -8.92% 5.42% 5.98% 5.97% 5.92% -
ROE -0.57% -30.11% -0.28% 0.12% 14.13% 0.24% 0.15% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.13 40.69 40.11 39.32 41.10 66.53 117.01 -51.03%
EPS -6.60 -3.92 -3.58 2.18 2.49 4.07 7.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.52 0.1301 12.83 18.28 0.1761 17.02 49.18 -62.03%
Adjusted Per Share Value based on latest NOSH - 342,068
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.91 17.40 16.83 16.49 17.16 17.12 16.28 6.57%
EPS -2.95 -1.68 -1.50 0.91 1.04 1.05 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1413 0.0557 5.3826 7.6668 0.0735 4.3802 6.8437 -17.37%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.23 0.25 0.32 0.25 0.43 0.41 0.46 -
P/RPS 0.57 0.61 0.80 0.64 1.05 0.62 0.39 28.81%
P/EPS -3.48 -6.38 -8.95 11.46 17.28 10.08 6.43 -
EY -28.71 -15.67 -11.18 8.72 5.79 9.92 15.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.92 0.02 0.01 2.44 0.02 0.01 58.80%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 18/05/12 28/02/12 22/11/11 10/08/11 13/05/11 25/02/11 -
Price 0.20 0.25 0.31 0.33 0.31 0.41 0.38 -
P/RPS 0.50 0.61 0.77 0.84 0.75 0.62 0.32 34.68%
P/EPS -3.03 -6.38 -8.67 15.13 12.46 10.08 5.32 -
EY -33.02 -15.67 -11.54 6.61 8.03 9.92 18.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.92 0.02 0.02 1.76 0.02 0.01 58.80%

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