[K1] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 73.59%
YoY- 87.61%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 80,834 149,536 175,852 159,302 162,268 135,628 133,353 -7.99%
PBT -2,852 10,380 11,397 -1,164 -9,397 8,340 9,070 -
Tax -278 -537 0 0 0 -46 0 -
NP -3,130 9,842 11,397 -1,164 -9,397 8,293 9,070 -
-
NP to SH -3,130 9,842 11,397 -1,164 -9,397 8,293 9,164 -
-
Tax Rate - 5.17% 0.00% - - 0.55% 0.00% -
Total Cost 83,965 139,693 164,454 160,466 171,665 127,334 124,282 -6.32%
-
Net Worth 8,246,173 71,974 5,203,782 42,169 4,185,648 5,466,423 54,813 130.44%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 8,246,173 71,974 5,203,782 42,169 4,185,648 5,466,423 54,813 130.44%
NOSH 469,599 429,186 374,912 379,565 359,591 299,038 113,980 26.58%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -3.87% 6.58% 6.48% -0.73% -5.79% 6.11% 6.80% -
ROE -0.04% 13.68% 0.22% -2.76% -0.22% 0.15% 16.72% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.21 34.84 46.90 41.97 45.13 45.35 117.00 -27.32%
EPS -0.67 2.29 3.04 -0.31 -2.61 2.77 8.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.56 0.1677 13.88 0.1111 11.64 18.28 0.4809 82.04%
Adjusted Per Share Value based on latest NOSH - 380,285
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.91 18.33 21.56 19.53 19.90 16.63 16.35 -7.99%
EPS -0.38 1.21 1.40 -0.14 -1.15 1.02 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.1106 0.0882 6.3803 0.0517 5.132 6.7023 0.0672 130.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.185 0.235 0.37 0.16 0.19 0.25 0.21 -
P/RPS 1.07 0.67 0.79 0.38 0.42 0.55 0.18 34.55%
P/EPS -27.75 10.25 12.17 -52.17 -7.27 9.01 2.61 -
EY -3.60 9.76 8.22 -1.92 -13.75 11.09 38.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.40 0.03 1.44 0.02 0.01 0.44 -46.74%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 20/11/15 30/10/14 08/11/13 07/11/12 22/11/11 01/11/10 -
Price 0.155 0.31 0.31 0.385 0.22 0.33 0.34 -
P/RPS 0.90 0.89 0.66 0.92 0.49 0.73 0.29 20.75%
P/EPS -23.25 13.52 10.20 -125.54 -8.42 11.90 4.23 -
EY -4.30 7.40 9.81 -0.80 -11.88 8.40 23.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.85 0.02 3.47 0.02 0.02 0.71 -50.82%

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