[K1] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.07%
YoY- -3.32%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 62,207 62,116 57,705 56,055 53,229 47,031 46,181 21.90%
PBT 5,954 5,661 5,891 5,755 5,079 5,519 5,923 0.34%
Tax 162 403 -68 180 265 -6 -6 -
NP 6,116 6,064 5,823 5,935 5,344 5,513 5,917 2.22%
-
NP to SH 5,804 5,765 5,813 5,878 5,389 5,567 5,989 -2.06%
-
Tax Rate -2.72% -7.12% 1.15% -3.13% -5.22% 0.11% 0.10% -
Total Cost 56,091 56,052 51,882 50,120 47,885 41,518 40,264 24.65%
-
Net Worth 43,730 4,230,978 41,223 40,244 38,053 34,694 20,370 66.18%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 43,730 4,230,978 41,223 40,244 38,053 34,694 20,370 66.18%
NOSH 112,561 112,197 112,021 112,227 112,118 105,841 102,568 6.37%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.83% 9.76% 10.09% 10.59% 10.04% 11.72% 12.81% -
ROE 13.27% 0.14% 14.10% 14.61% 14.16% 16.05% 29.40% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.26 55.36 51.51 49.95 47.48 44.44 45.02 14.59%
EPS 5.16 5.14 5.19 5.24 4.81 5.26 5.84 -7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3885 37.71 0.368 0.3586 0.3394 0.3278 0.1986 56.22%
Adjusted Per Share Value based on latest NOSH - 112,227
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.48 7.47 6.94 6.74 6.40 5.65 5.55 21.94%
EPS 0.70 0.69 0.70 0.71 0.65 0.67 0.72 -1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0526 5.0853 0.0495 0.0484 0.0457 0.0417 0.0245 66.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.10 0.14 0.18 0.35 0.41 0.52 0.59 -
P/RPS 0.18 0.25 0.35 0.70 0.86 1.17 1.31 -73.27%
P/EPS 1.94 2.72 3.47 6.68 8.53 9.89 10.10 -66.60%
EY 51.56 36.70 28.83 14.96 11.72 10.11 9.90 199.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.49 0.98 1.21 1.59 2.97 -80.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 29/05/08 28/02/08 20/11/07 29/08/07 30/05/07 -
Price 0.08 0.11 0.17 0.27 0.35 0.41 0.54 -
P/RPS 0.14 0.20 0.33 0.54 0.74 0.92 1.20 -76.03%
P/EPS 1.55 2.14 3.28 5.16 7.28 7.80 9.25 -69.50%
EY 64.45 46.71 30.52 19.40 13.73 12.83 10.81 227.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.46 0.75 1.03 1.25 2.72 -81.78%

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