[K1] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -54.46%
YoY- -29.2%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 171,251 158,620 158,585 161,026 160,844 157,236 146,060 11.15%
PBT 1,146 -5,235 -6,052 -17,635 -11,410 -25,620 -24,150 -
Tax -133 -21 -21 -21 -21 115 115 -
NP 1,013 -5,256 -6,073 -17,656 -11,431 -25,505 -24,035 -
-
NP to SH 1,013 -5,256 -6,073 -17,656 -11,431 -25,505 -24,035 -
-
Tax Rate 11.61% - - - - - - -
Total Cost 170,238 163,876 164,658 178,682 172,275 182,741 170,095 0.05%
-
Net Worth 43,824 42,249 40,082 3,696,273 4,241,196 4,273,542 4,193,280 -95.18%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 43,824 42,249 40,082 3,696,273 4,241,196 4,273,542 4,193,280 -95.18%
NOSH 377,800 380,285 372,857 375,637 374,333 367,142 364,000 2.50%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.59% -3.31% -3.83% -10.96% -7.11% -16.22% -16.46% -
ROE 2.31% -12.44% -15.15% -0.48% -0.27% -0.60% -0.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.33 41.71 42.53 42.87 42.97 42.83 40.13 8.43%
EPS 0.27 -1.38 -1.63 -4.70 -3.05 -6.95 -6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.116 0.1111 0.1075 9.84 11.33 11.64 11.52 -95.29%
Adjusted Per Share Value based on latest NOSH - 375,637
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.58 19.06 19.06 19.35 19.33 18.90 17.56 11.12%
EPS 0.12 -0.63 -0.73 -2.12 -1.37 -3.07 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0527 0.0508 0.0482 4.4426 5.0975 5.1364 5.04 -95.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.325 0.16 0.13 0.125 0.19 0.19 0.23 -
P/RPS 0.72 0.38 0.31 0.29 0.44 0.44 0.57 16.80%
P/EPS 121.21 -11.58 -7.98 -2.66 -6.22 -2.74 -3.48 -
EY 0.83 -8.64 -12.53 -37.60 -16.07 -36.56 -28.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.44 1.21 0.01 0.02 0.02 0.02 2572.03%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 08/11/13 05/08/13 29/05/13 26/02/13 07/11/12 28/08/12 -
Price 0.355 0.385 0.16 0.16 0.14 0.22 0.20 -
P/RPS 0.78 0.92 0.38 0.37 0.33 0.51 0.50 34.39%
P/EPS 132.40 -27.86 -9.82 -3.40 -4.58 -3.17 -3.03 -
EY 0.76 -3.59 -10.18 -29.38 -21.81 -31.58 -33.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 3.47 1.49 0.02 0.01 0.02 0.02 2734.53%

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