[K1] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -1.5%
YoY- 147.99%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 56,055 53,229 47,031 46,181 45,377 36,409 29,650 52.71%
PBT 5,755 5,079 5,519 5,923 6,014 5,338 4,581 16.37%
Tax 180 265 -6 -6 -6 -3 -3 -
NP 5,935 5,344 5,513 5,917 6,008 5,335 4,578 18.83%
-
NP to SH 5,878 5,389 5,567 5,989 6,080 5,407 4,641 17.01%
-
Tax Rate -3.13% -5.22% 0.11% 0.10% 0.10% 0.06% 0.07% -
Total Cost 50,120 47,885 41,518 40,264 39,369 31,074 25,072 58.48%
-
Net Worth 40,244 38,053 34,694 20,370 19,167 17,256 15,829 85.96%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - 143 143 -
Div Payout % - - - - - 2.66% 3.09% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 40,244 38,053 34,694 20,370 19,167 17,256 15,829 85.96%
NOSH 112,227 112,118 105,841 102,568 102,119 102,108 102,123 6.47%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.59% 10.04% 11.72% 12.81% 13.24% 14.65% 15.44% -
ROE 14.61% 14.16% 16.05% 29.40% 31.72% 31.33% 29.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 49.95 47.48 44.44 45.02 44.44 35.66 29.03 43.44%
EPS 5.24 4.81 5.26 5.84 5.95 5.30 4.54 10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.14 -
NAPS 0.3586 0.3394 0.3278 0.1986 0.1877 0.169 0.155 74.65%
Adjusted Per Share Value based on latest NOSH - 102,568
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.87 6.53 5.77 5.66 5.56 4.46 3.64 52.54%
EPS 0.72 0.66 0.68 0.73 0.75 0.66 0.57 16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
NAPS 0.0493 0.0467 0.0425 0.025 0.0235 0.0212 0.0194 85.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.35 0.41 0.52 0.59 0.65 0.67 0.50 -
P/RPS 0.70 0.86 1.17 1.31 1.46 1.88 1.72 -44.99%
P/EPS 6.68 8.53 9.89 10.10 10.92 12.65 11.00 -28.22%
EY 14.96 11.72 10.11 9.90 9.16 7.90 9.09 39.26%
DY 0.00 0.00 0.00 0.00 0.00 0.21 0.28 -
P/NAPS 0.98 1.21 1.59 2.97 3.46 3.96 3.23 -54.74%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 20/11/07 29/08/07 30/05/07 28/02/07 24/11/06 12/09/06 -
Price 0.27 0.35 0.41 0.54 0.62 0.68 0.69 -
P/RPS 0.54 0.74 0.92 1.20 1.40 1.91 2.38 -62.69%
P/EPS 5.16 7.28 7.80 9.25 10.41 12.84 15.18 -51.19%
EY 19.40 13.73 12.83 10.81 9.60 7.79 6.59 105.00%
DY 0.00 0.00 0.00 0.00 0.00 0.21 0.20 -
P/NAPS 0.75 1.03 1.25 2.72 3.30 4.02 4.45 -69.38%

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