[K1] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 12.45%
YoY- 404.15%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 53,229 47,031 46,181 45,377 36,409 29,650 15,005 132.42%
PBT 5,079 5,519 5,923 6,014 5,338 4,581 2,418 63.94%
Tax 265 -6 -6 -6 -3 -3 -3 -
NP 5,344 5,513 5,917 6,008 5,335 4,578 2,415 69.72%
-
NP to SH 5,389 5,567 5,989 6,080 5,407 4,641 2,415 70.67%
-
Tax Rate -5.22% 0.11% 0.10% 0.10% 0.06% 0.07% 0.12% -
Total Cost 47,885 41,518 40,264 39,369 31,074 25,072 12,590 143.46%
-
Net Worth 38,053 34,694 20,370 19,167 17,256 15,829 14,470 90.41%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - 143 143 - -
Div Payout % - - - - 2.66% 3.09% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 38,053 34,694 20,370 19,167 17,256 15,829 14,470 90.41%
NOSH 112,118 105,841 102,568 102,119 102,108 102,123 37,781 106.37%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.04% 11.72% 12.81% 13.24% 14.65% 15.44% 16.09% -
ROE 14.16% 16.05% 29.40% 31.72% 31.33% 29.32% 16.69% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.48 44.44 45.02 44.44 35.66 29.03 39.72 12.62%
EPS 4.81 5.26 5.84 5.95 5.30 4.54 6.39 -17.23%
DPS 0.00 0.00 0.00 0.00 0.14 0.14 0.00 -
NAPS 0.3394 0.3278 0.1986 0.1877 0.169 0.155 0.383 -7.73%
Adjusted Per Share Value based on latest NOSH - 102,119
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.40 5.65 5.55 5.45 4.38 3.56 1.80 132.77%
EPS 0.65 0.67 0.72 0.73 0.65 0.56 0.29 71.18%
DPS 0.00 0.00 0.00 0.00 0.02 0.02 0.00 -
NAPS 0.0457 0.0417 0.0245 0.023 0.0207 0.019 0.0174 90.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.41 0.52 0.59 0.65 0.67 0.50 0.87 -
P/RPS 0.86 1.17 1.31 1.46 1.88 1.72 2.19 -46.34%
P/EPS 8.53 9.89 10.10 10.92 12.65 11.00 13.61 -26.74%
EY 11.72 10.11 9.90 9.16 7.90 9.09 7.35 36.44%
DY 0.00 0.00 0.00 0.00 0.21 0.28 0.00 -
P/NAPS 1.21 1.59 2.97 3.46 3.96 3.23 2.27 -34.23%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 29/08/07 30/05/07 28/02/07 24/11/06 12/09/06 - -
Price 0.35 0.41 0.54 0.62 0.68 0.69 0.00 -
P/RPS 0.74 0.92 1.20 1.40 1.91 2.38 0.00 -
P/EPS 7.28 7.80 9.25 10.41 12.84 15.18 0.00 -
EY 13.73 12.83 10.81 9.60 7.79 6.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.21 0.20 0.00 -
P/NAPS 1.03 1.25 2.72 3.30 4.02 4.45 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