[K1] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
01-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 60.31%
YoY- -157.35%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 148,146 130,538 116,294 54,854 52,368 40,248 36,940 26.02%
PBT -15,124 8,542 7,484 -3,168 4,096 4,284 5,274 -
Tax 0 -70 0 568 446 0 0 -
NP -15,124 8,472 7,484 -2,600 4,542 4,284 5,274 -
-
NP to SH -15,124 8,472 7,758 -2,380 4,150 4,374 5,400 -
-
Tax Rate - 0.82% 0.00% - -10.89% 0.00% 0.00% -
Total Cost 163,270 122,066 108,810 57,454 47,826 35,964 31,666 31.40%
-
Net Worth 4,070,758 48,755 51,419 45,051 4,229,634 33,976 15,852 151.90%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 4,070,758 48,755 51,419 45,051 4,229,634 33,976 15,852 151.90%
NOSH 353,364 276,862 112,761 112,264 112,162 103,649 102,272 22.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -10.21% 6.49% 6.44% -4.74% 8.67% 10.64% 14.28% -
ROE -0.37% 17.38% 15.09% -5.28% 0.10% 12.87% 34.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 41.92 47.15 103.13 48.86 46.69 38.83 36.12 2.51%
EPS -4.28 3.06 6.88 -2.12 3.70 4.22 5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.52 0.1761 0.456 0.4013 37.71 0.3278 0.155 104.91%
Adjusted Per Share Value based on latest NOSH - 112,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.16 16.01 14.26 6.73 6.42 4.93 4.53 26.01%
EPS -1.85 1.04 0.95 -0.29 0.51 0.54 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9911 0.0598 0.063 0.0552 5.1859 0.0417 0.0194 151.97%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.23 0.43 0.13 0.09 0.14 0.52 0.50 -
P/RPS 0.55 0.91 0.13 0.18 0.30 1.34 1.38 -14.20%
P/EPS -5.37 14.05 1.89 -4.25 3.78 12.32 9.47 -
EY -18.61 7.12 52.92 -23.56 26.43 8.12 10.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.44 0.29 0.22 0.00 1.59 3.23 -57.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 10/08/11 30/07/10 01/09/09 28/08/08 29/08/07 12/09/06 -
Price 0.20 0.31 0.15 0.09 0.11 0.41 0.69 -
P/RPS 0.48 0.66 0.15 0.18 0.24 1.06 1.91 -20.54%
P/EPS -4.67 10.13 2.18 -4.25 2.97 9.72 13.07 -
EY -21.40 9.87 45.87 -23.56 33.64 10.29 7.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.76 0.33 0.22 0.00 1.25 4.45 -59.34%

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