[K1] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -54.55%
YoY- -78.58%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 131,690 114,851 96,416 84,131 70,590 63,186 63,176 63.10%
PBT 7,463 6,379 4,436 1,053 2,915 2,283 2,865 89.20%
Tax 136 -221 -237 63 -86 301 782 -68.80%
NP 7,599 6,158 4,199 1,116 2,829 2,584 3,647 63.06%
-
NP to SH 7,912 6,353 4,421 1,290 2,838 2,765 3,471 73.11%
-
Tax Rate -1.82% 3.46% 5.34% -5.98% 2.95% -13.18% -27.29% -
Total Cost 124,091 108,693 92,217 83,015 67,761 60,602 59,529 63.10%
-
Net Worth 54,745 51,489 49,939 47,828 46,722 45,146 44,623 14.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 54,745 51,489 49,939 47,828 46,722 45,146 44,623 14.58%
NOSH 113,840 112,914 112,551 112,857 112,992 112,499 111,865 1.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.77% 5.36% 4.36% 1.33% 4.01% 4.09% 5.77% -
ROE 14.45% 12.34% 8.85% 2.70% 6.07% 6.12% 7.78% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 115.68 101.71 85.66 74.55 62.47 56.17 56.47 61.22%
EPS 6.95 5.63 3.93 1.14 2.51 2.46 3.10 71.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4809 0.456 0.4437 0.4238 0.4135 0.4013 0.3989 13.26%
Adjusted Per Share Value based on latest NOSH - 112,857
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.15 14.08 11.82 10.32 8.65 7.75 7.75 63.07%
EPS 0.97 0.78 0.54 0.16 0.35 0.34 0.43 71.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 0.0631 0.0612 0.0586 0.0573 0.0554 0.0547 14.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.21 0.13 0.15 0.14 0.09 0.09 0.08 -
P/RPS 0.18 0.13 0.18 0.19 0.14 0.16 0.14 18.22%
P/EPS 3.02 2.31 3.82 12.25 3.58 3.66 2.58 11.05%
EY 33.10 43.28 26.19 8.16 27.91 27.31 38.79 -10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.29 0.34 0.33 0.22 0.22 0.20 69.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 01/11/10 30/07/10 04/05/10 25/02/10 11/11/09 01/09/09 28/05/09 -
Price 0.34 0.15 0.14 0.15 0.17 0.09 0.09 -
P/RPS 0.29 0.15 0.16 0.20 0.27 0.16 0.16 48.60%
P/EPS 4.89 2.67 3.56 13.12 6.77 3.66 2.90 41.62%
EY 20.44 37.51 28.06 7.62 14.77 27.31 34.48 -29.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.33 0.32 0.35 0.41 0.22 0.23 111.86%

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