[K1] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -42.37%
YoY- -40.29%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 84,131 70,590 63,186 63,176 61,944 62,207 62,116 22.34%
PBT 1,053 2,915 2,283 2,865 5,915 5,954 5,661 -67.31%
Tax 63 -86 301 782 240 162 403 -70.88%
NP 1,116 2,829 2,584 3,647 6,155 6,116 6,064 -67.54%
-
NP to SH 1,290 2,838 2,765 3,471 6,023 5,804 5,765 -63.04%
-
Tax Rate -5.98% 2.95% -13.18% -27.29% -4.06% -2.72% -7.12% -
Total Cost 83,015 67,761 60,602 59,529 55,789 56,091 56,052 29.83%
-
Net Worth 47,828 46,722 45,146 44,623 46,262 43,730 4,230,978 -94.92%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 47,828 46,722 45,146 44,623 46,262 43,730 4,230,978 -94.92%
NOSH 112,857 112,992 112,499 111,865 112,478 112,561 112,197 0.39%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.33% 4.01% 4.09% 5.77% 9.94% 9.83% 9.76% -
ROE 2.70% 6.07% 6.12% 7.78% 13.02% 13.27% 0.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 74.55 62.47 56.17 56.47 55.07 55.26 55.36 21.87%
EPS 1.14 2.51 2.46 3.10 5.35 5.16 5.14 -63.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4238 0.4135 0.4013 0.3989 0.4113 0.3885 37.71 -94.94%
Adjusted Per Share Value based on latest NOSH - 111,865
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.11 8.48 7.59 7.59 7.45 7.48 7.47 22.28%
EPS 0.16 0.34 0.33 0.42 0.72 0.70 0.69 -62.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0575 0.0562 0.0543 0.0536 0.0556 0.0526 5.0853 -94.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.14 0.09 0.09 0.08 0.08 0.10 0.14 -
P/RPS 0.19 0.14 0.16 0.14 0.15 0.18 0.25 -16.67%
P/EPS 12.25 3.58 3.66 2.58 1.49 1.94 2.72 171.96%
EY 8.16 27.91 27.31 38.79 66.94 51.56 36.70 -63.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.22 0.22 0.20 0.19 0.26 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 11/11/09 01/09/09 28/05/09 02/03/09 28/11/08 28/08/08 -
Price 0.15 0.17 0.09 0.09 0.09 0.08 0.11 -
P/RPS 0.20 0.27 0.16 0.16 0.16 0.14 0.20 0.00%
P/EPS 13.12 6.77 3.66 2.90 1.68 1.55 2.14 233.87%
EY 7.62 14.77 27.31 34.48 59.50 64.45 46.71 -70.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.22 0.23 0.22 0.21 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