[K1] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 10.43%
YoY- -2.08%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 135,628 133,353 69,941 58,412 50,210 39,741 12,337 49.08%
PBT 8,340 9,070 524 4,524 4,258 5,505 1,528 32.67%
Tax -46 0 -97 337 361 0 0 -
NP 8,293 9,070 426 4,861 4,620 5,505 1,528 32.54%
-
NP to SH 8,293 9,164 326 4,582 4,680 5,601 1,528 32.54%
-
Tax Rate 0.55% 0.00% 18.51% -7.45% -8.48% 0.00% 0.00% -
Total Cost 127,334 124,282 69,514 53,550 45,590 34,236 10,809 50.81%
-
Net Worth 5,466,423 54,813 46,048 43,636 36,209 17,232 4,238 229.75%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 5,466,423 54,813 46,048 43,636 36,209 17,232 4,238 229.75%
NOSH 299,038 113,980 111,363 112,320 106,686 101,966 15,698 63.38%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.11% 6.80% 0.61% 8.32% 9.20% 13.85% 12.39% -
ROE 0.15% 16.72% 0.71% 10.50% 12.92% 32.50% 36.05% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 45.35 117.00 62.80 52.00 47.06 38.98 78.59 -8.75%
EPS 2.77 8.04 0.29 4.08 4.39 5.49 9.73 -18.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.28 0.4809 0.4135 0.3885 0.3394 0.169 0.27 101.81%
Adjusted Per Share Value based on latest NOSH - 112,561
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 16.63 16.35 8.58 7.16 6.16 4.87 1.51 49.13%
EPS 1.02 1.12 0.04 0.56 0.57 0.69 0.19 32.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7023 0.0672 0.0565 0.0535 0.0444 0.0211 0.0052 229.71%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.25 0.21 0.09 0.10 0.41 0.67 0.00 -
P/RPS 0.55 0.18 0.14 0.19 0.87 1.72 0.00 -
P/EPS 9.01 2.61 30.68 2.45 9.35 12.20 0.00 -
EY 11.09 38.29 3.26 40.80 10.70 8.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.44 0.22 0.26 1.21 3.96 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 01/11/10 11/11/09 28/11/08 20/11/07 24/11/06 09/01/06 -
Price 0.33 0.34 0.17 0.08 0.35 0.68 0.50 -
P/RPS 0.73 0.29 0.27 0.15 0.74 1.74 0.00 -
P/EPS 11.90 4.23 57.95 1.96 7.98 12.38 0.00 -
EY 8.40 23.65 1.73 51.00 12.53 8.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.71 0.41 0.21 1.03 4.02 0.00 -

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