[K1] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 13.45%
YoY- 79.39%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 182,408 181,051 171,251 158,620 158,585 161,026 160,844 8.77%
PBT 8,795 9,984 1,146 -5,235 -6,052 -17,635 -11,410 -
Tax -133 -133 -133 -21 -21 -21 -21 243.47%
NP 8,662 9,851 1,013 -5,256 -6,073 -17,656 -11,431 -
-
NP to SH 8,662 9,851 1,013 -5,256 -6,073 -17,656 -11,431 -
-
Tax Rate 1.51% 1.33% 11.61% - - - - -
Total Cost 173,746 171,200 170,238 163,876 164,658 178,682 172,275 0.57%
-
Net Worth 48,786 4,645,433 43,824 42,249 40,082 3,696,273 4,241,196 -94.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 48,786 4,645,433 43,824 42,249 40,082 3,696,273 4,241,196 -94.94%
NOSH 373,559 372,528 377,800 380,285 372,857 375,637 374,333 -0.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.75% 5.44% 0.59% -3.31% -3.83% -10.96% -7.11% -
ROE 17.75% 0.21% 2.31% -12.44% -15.15% -0.48% -0.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 48.83 48.60 45.33 41.71 42.53 42.87 42.97 8.92%
EPS 2.32 2.64 0.27 -1.38 -1.63 -4.70 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1306 12.47 0.116 0.1111 0.1075 9.84 11.33 -94.93%
Adjusted Per Share Value based on latest NOSH - 380,285
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.92 21.76 20.58 19.06 19.06 19.35 19.33 8.76%
EPS 1.04 1.18 0.12 -0.63 -0.73 -2.12 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0586 5.5834 0.0527 0.0508 0.0482 4.4426 5.0975 -94.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.40 0.325 0.325 0.16 0.13 0.125 0.19 -
P/RPS 0.82 0.67 0.72 0.38 0.31 0.29 0.44 51.61%
P/EPS 17.25 12.29 121.21 -11.58 -7.98 -2.66 -6.22 -
EY 5.80 8.14 0.83 -8.64 -12.53 -37.60 -16.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 0.03 2.80 1.44 1.21 0.01 0.02 2787.10%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 15/05/14 19/02/14 08/11/13 05/08/13 29/05/13 26/02/13 -
Price 0.375 0.405 0.355 0.385 0.16 0.16 0.14 -
P/RPS 0.77 0.83 0.78 0.92 0.38 0.37 0.33 76.19%
P/EPS 16.17 15.32 132.40 -27.86 -9.82 -3.40 -4.58 -
EY 6.18 6.53 0.76 -3.59 -10.18 -29.38 -21.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 0.03 3.06 3.47 1.49 0.02 0.01 4296.32%

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