[K1] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
01-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 18.12%
YoY- 2705.31%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 159,302 162,268 135,628 133,353 69,941 58,412 50,210 21.19%
PBT -1,164 -9,397 8,340 9,070 524 4,524 4,258 -
Tax 0 0 -46 0 -97 337 361 -
NP -1,164 -9,397 8,293 9,070 426 4,861 4,620 -
-
NP to SH -1,164 -9,397 8,293 9,164 326 4,582 4,680 -
-
Tax Rate - - 0.55% 0.00% 18.51% -7.45% -8.48% -
Total Cost 160,466 171,665 127,334 124,282 69,514 53,550 45,590 23.31%
-
Net Worth 42,169 4,185,648 5,466,423 54,813 46,048 43,636 36,209 2.56%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 42,169 4,185,648 5,466,423 54,813 46,048 43,636 36,209 2.56%
NOSH 379,565 359,591 299,038 113,980 111,363 112,320 106,686 23.53%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.73% -5.79% 6.11% 6.80% 0.61% 8.32% 9.20% -
ROE -2.76% -0.22% 0.15% 16.72% 0.71% 10.50% 12.92% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 41.97 45.13 45.35 117.00 62.80 52.00 47.06 -1.88%
EPS -0.31 -2.61 2.77 8.04 0.29 4.08 4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 11.64 18.28 0.4809 0.4135 0.3885 0.3394 -16.96%
Adjusted Per Share Value based on latest NOSH - 113,840
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.15 19.50 16.30 16.03 8.41 7.02 6.03 21.21%
EPS -0.14 -1.13 1.00 1.10 0.04 0.55 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 5.0308 6.5702 0.0659 0.0553 0.0524 0.0435 2.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.16 0.19 0.25 0.21 0.09 0.10 0.41 -
P/RPS 0.38 0.42 0.55 0.18 0.14 0.19 0.87 -12.88%
P/EPS -52.17 -7.27 9.01 2.61 30.68 2.45 9.35 -
EY -1.92 -13.75 11.09 38.29 3.26 40.80 10.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.02 0.01 0.44 0.22 0.26 1.21 2.94%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 08/11/13 07/11/12 22/11/11 01/11/10 11/11/09 28/11/08 20/11/07 -
Price 0.385 0.22 0.33 0.34 0.17 0.08 0.35 -
P/RPS 0.92 0.49 0.73 0.29 0.27 0.15 0.74 3.69%
P/EPS -125.54 -8.42 11.90 4.23 57.95 1.96 7.98 -
EY -0.80 -11.88 8.40 23.65 1.73 51.00 12.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 0.02 0.02 0.71 0.41 0.21 1.03 22.41%

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