[K1] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 119.27%
YoY- 108.86%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 183,663 182,408 181,051 171,251 158,620 158,585 161,026 9.15%
PBT 10,567 8,795 9,984 1,146 -5,235 -6,052 -17,635 -
Tax -133 -133 -133 -133 -21 -21 -21 241.92%
NP 10,434 8,662 9,851 1,013 -5,256 -6,073 -17,656 -
-
NP to SH 10,434 8,662 9,851 1,013 -5,256 -6,073 -17,656 -
-
Tax Rate 1.26% 1.51% 1.33% 11.61% - - - -
Total Cost 173,229 173,746 171,200 170,238 163,876 164,658 178,682 -2.04%
-
Net Worth 5,189,113 48,786 4,645,433 43,824 42,249 40,082 3,696,273 25.35%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 5,189,113 48,786 4,645,433 43,824 42,249 40,082 3,696,273 25.35%
NOSH 373,855 373,559 372,528 377,800 380,285 372,857 375,637 -0.31%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.68% 4.75% 5.44% 0.59% -3.31% -3.83% -10.96% -
ROE 0.20% 17.75% 0.21% 2.31% -12.44% -15.15% -0.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 49.13 48.83 48.60 45.33 41.71 42.53 42.87 9.50%
EPS 2.79 2.32 2.64 0.27 -1.38 -1.63 -4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.88 0.1306 12.47 0.116 0.1111 0.1075 9.84 25.74%
Adjusted Per Share Value based on latest NOSH - 377,800
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.07 21.92 21.76 20.58 19.06 19.06 19.35 9.15%
EPS 1.25 1.04 1.18 0.12 -0.63 -0.73 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2369 0.0586 5.5834 0.0527 0.0508 0.0482 4.4426 25.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.37 0.40 0.325 0.325 0.16 0.13 0.125 -
P/RPS 0.75 0.82 0.67 0.72 0.38 0.31 0.29 88.30%
P/EPS 13.26 17.25 12.29 121.21 -11.58 -7.98 -2.66 -
EY 7.54 5.80 8.14 0.83 -8.64 -12.53 -37.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 3.06 0.03 2.80 1.44 1.21 0.01 107.86%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 22/08/14 15/05/14 19/02/14 08/11/13 05/08/13 29/05/13 -
Price 0.31 0.375 0.405 0.355 0.385 0.16 0.16 -
P/RPS 0.63 0.77 0.83 0.78 0.92 0.38 0.37 42.54%
P/EPS 11.11 16.17 15.32 132.40 -27.86 -9.82 -3.40 -
EY 9.00 6.18 6.53 0.76 -3.59 -10.18 -29.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.87 0.03 3.06 3.47 1.49 0.02 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