[K1] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -11.68%
YoY- -260.04%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 160,844 157,236 146,060 141,948 137,256 134,505 139,921 9.68%
PBT -11,410 -25,620 -24,150 -13,766 -12,317 7,445 8,522 -
Tax -21 115 115 100 80 -161 -161 -74.12%
NP -11,431 -25,505 -24,035 -13,666 -12,237 7,284 8,361 -
-
NP to SH -11,431 -25,505 -24,035 -13,666 -12,237 7,461 8,471 -
-
Tax Rate - - - - - 2.16% 1.89% -
Total Cost 172,275 182,741 170,095 155,614 149,493 127,221 131,560 19.59%
-
Net Worth 4,241,196 4,273,542 4,193,280 45,390 4,390,049 6,253,021 59,956 1588.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,241,196 4,273,542 4,193,280 45,390 4,390,049 6,253,021 59,956 1588.49%
NOSH 374,333 367,142 364,000 348,888 342,170 342,068 340,468 6.49%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -7.11% -16.22% -16.46% -9.63% -8.92% 5.42% 5.98% -
ROE -0.27% -0.60% -0.57% -30.11% -0.28% 0.12% 14.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.97 42.83 40.13 40.69 40.11 39.32 41.10 2.99%
EPS -3.05 -6.95 -6.60 -3.92 -3.58 2.18 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.33 11.64 11.52 0.1301 12.83 18.28 0.1761 1485.50%
Adjusted Per Share Value based on latest NOSH - 348,888
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.33 18.90 17.56 17.06 16.50 16.17 16.82 9.66%
EPS -1.37 -3.07 -2.89 -1.64 -1.47 0.90 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0975 5.1364 5.04 0.0546 5.2765 7.5156 0.0721 1587.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.19 0.19 0.23 0.25 0.32 0.25 0.43 -
P/RPS 0.44 0.44 0.57 0.61 0.80 0.64 1.05 -43.85%
P/EPS -6.22 -2.74 -3.48 -6.38 -8.95 11.46 17.28 -
EY -16.07 -36.56 -28.71 -15.67 -11.18 8.72 5.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.02 1.92 0.02 0.01 2.44 -95.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 07/11/12 28/08/12 18/05/12 28/02/12 22/11/11 10/08/11 -
Price 0.14 0.22 0.20 0.25 0.31 0.33 0.31 -
P/RPS 0.33 0.51 0.50 0.61 0.77 0.84 0.75 -42.00%
P/EPS -4.58 -3.17 -3.03 -6.38 -8.67 15.13 12.46 -
EY -21.81 -31.58 -33.02 -15.67 -11.54 6.61 8.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 0.02 1.92 0.02 0.02 1.76 -96.76%

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