[K1] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 146,062 186,097 171,251 160,844 137,256 132,799 84,131 9.62%
PBT 10,915 12,563 1,146 -11,410 -12,303 7,993 1,053 47.63%
Tax -65 -685 -133 -21 80 -126 63 -
NP 10,850 11,878 1,013 -11,431 -12,223 7,867 1,116 46.06%
-
NP to SH 10,850 11,878 1,013 -11,431 -12,223 8,044 1,284 42.69%
-
Tax Rate 0.60% 5.45% 11.61% - - 1.58% -5.98% -
Total Cost 135,212 174,219 170,238 172,275 149,479 124,932 83,015 8.46%
-
Net Worth 9,920,000 5,882,049 4,365,037 41,281 3,970,154 5,602,061 47,705 143.30%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,816 10,718 - - - - - -
Div Payout % 90.48% 90.24% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 9,920,000 5,882,049 4,365,037 41,281 3,970,154 5,602,061 47,705 143.30%
NOSH 430,555 378,753 376,296 364,037 309,443 113,909 112,566 25.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.43% 6.38% 0.59% -7.11% -8.91% 5.92% 1.33% -
ROE 0.11% 0.20% 0.02% -27.69% -0.31% 0.14% 2.69% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.92 49.13 45.51 44.18 44.36 116.58 74.74 -12.33%
EPS 2.52 3.13 0.27 -3.14 -3.95 7.10 1.14 14.12%
DPS 2.28 2.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 23.04 15.53 11.60 0.1134 12.83 49.18 0.4238 94.57%
Adjusted Per Share Value based on latest NOSH - 374,333
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.56 22.37 20.58 19.33 16.50 15.96 10.11 9.63%
EPS 1.30 1.43 0.12 -1.37 -1.47 0.97 0.15 43.29%
DPS 1.18 1.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.923 7.0697 5.2464 0.0496 4.7718 6.7332 0.0573 143.32%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.325 0.425 0.325 0.19 0.32 0.46 0.14 -
P/RPS 0.96 0.86 0.71 0.43 0.72 0.39 0.19 30.97%
P/EPS 12.90 13.55 120.73 -6.05 -8.10 6.51 12.27 0.83%
EY 7.75 7.38 0.83 -16.53 -12.34 15.35 8.15 -0.83%
DY 7.02 6.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.03 0.03 1.68 0.02 0.01 0.33 -44.14%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 19/02/14 26/02/13 28/02/12 25/02/11 25/02/10 -
Price 0.28 0.525 0.355 0.14 0.31 0.38 0.15 -
P/RPS 0.83 1.07 0.78 0.32 0.70 0.33 0.20 26.75%
P/EPS 11.11 16.74 131.87 -4.46 -7.85 5.38 13.15 -2.76%
EY 9.00 5.97 0.76 -22.43 -12.74 18.58 7.60 2.85%
DY 8.14 5.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.03 0.03 1.23 0.02 0.01 0.35 -44.69%

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