[K1] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -702.07%
YoY- -278.52%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 141,094 165,942 143,628 148,146 130,538 116,294 54,854 17.04%
PBT 6,650 10,890 -4,408 -15,124 8,542 7,484 -3,168 -
Tax -574 0 0 0 -70 0 568 -
NP 6,076 10,890 -4,408 -15,124 8,472 7,484 -2,600 -
-
NP to SH 6,076 10,890 -4,408 -15,124 8,472 7,758 -2,380 -
-
Tax Rate 8.63% 0.00% - - 0.82% 0.00% - -
Total Cost 135,018 155,052 148,036 163,270 122,066 108,810 57,454 15.29%
-
Net Worth 67,477 49,042 40,157 4,070,758 48,755 51,419 45,051 6.96%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 67,477 49,042 40,157 4,070,758 48,755 51,419 45,051 6.96%
NOSH 427,887 375,517 373,559 353,364 276,862 112,761 112,264 24.96%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.31% 6.56% -3.07% -10.21% 6.49% 6.44% -4.74% -
ROE 9.00% 22.21% -10.98% -0.37% 17.38% 15.09% -5.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.97 44.19 38.45 41.92 47.15 103.13 48.86 -6.34%
EPS 1.42 2.90 -1.18 -4.28 3.06 6.88 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1577 0.1306 0.1075 11.52 0.1761 0.456 0.4013 -14.40%
Adjusted Per Share Value based on latest NOSH - 364,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.30 20.35 17.61 18.16 16.01 14.26 6.73 17.03%
EPS 0.74 1.34 -0.54 -1.85 1.04 0.95 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0601 0.0492 4.9911 0.0598 0.063 0.0552 6.96%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.27 0.40 0.13 0.23 0.43 0.13 0.09 -
P/RPS 0.82 0.91 0.34 0.55 0.91 0.13 0.18 28.73%
P/EPS 19.01 13.79 -11.02 -5.37 14.05 1.89 -4.25 -
EY 5.26 7.25 -9.08 -18.61 7.12 52.92 -23.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.06 1.21 0.02 2.44 0.29 0.22 40.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 22/08/14 05/08/13 28/08/12 10/08/11 30/07/10 01/09/09 -
Price 0.19 0.375 0.16 0.20 0.31 0.15 0.09 -
P/RPS 0.58 0.85 0.42 0.48 0.66 0.15 0.18 21.52%
P/EPS 13.38 12.93 -13.56 -4.67 10.13 2.18 -4.25 -
EY 7.47 7.73 -7.38 -21.40 9.87 45.87 -23.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 2.87 1.49 0.02 1.76 0.33 0.22 32.65%

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