[K1] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -247.38%
YoY- -251.95%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 186,097 171,251 160,844 137,256 132,799 84,131 61,943 20.11%
PBT 12,563 1,146 -11,410 -12,303 7,993 1,053 5,913 13.37%
Tax -685 -133 -21 80 -126 63 278 -
NP 11,878 1,013 -11,431 -12,223 7,867 1,116 6,191 11.46%
-
NP to SH 11,878 1,013 -11,431 -12,223 8,044 1,284 6,053 11.88%
-
Tax Rate 5.45% 11.61% - - 1.58% -5.98% -4.70% -
Total Cost 174,219 170,238 172,275 149,479 124,932 83,015 55,752 20.90%
-
Net Worth 5,882,049 4,365,037 41,281 3,970,154 5,602,061 47,705 46,195 124.21%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 10,718 - - - - - - -
Div Payout % 90.24% - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 5,882,049 4,365,037 41,281 3,970,154 5,602,061 47,705 46,195 124.21%
NOSH 378,753 376,296 364,037 309,443 113,909 112,566 112,178 22.47%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.38% 0.59% -7.11% -8.91% 5.92% 1.33% 9.99% -
ROE 0.20% 0.02% -27.69% -0.31% 0.14% 2.69% 13.10% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 49.13 45.51 44.18 44.36 116.58 74.74 55.22 -1.92%
EPS 3.13 0.27 -3.14 -3.95 7.10 1.14 5.39 -8.65%
DPS 2.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.53 11.60 0.1134 12.83 49.18 0.4238 0.4118 83.07%
Adjusted Per Share Value based on latest NOSH - 342,170
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 22.82 21.00 19.72 16.83 16.28 10.32 7.59 20.12%
EPS 1.46 0.12 -1.40 -1.50 0.99 0.16 0.74 11.98%
DPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2119 5.3519 0.0506 4.8678 6.8686 0.0585 0.0566 124.23%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.425 0.325 0.19 0.32 0.46 0.14 0.08 -
P/RPS 0.86 0.71 0.43 0.72 0.39 0.19 0.14 35.31%
P/EPS 13.55 120.73 -6.05 -8.10 6.51 12.27 1.48 44.61%
EY 7.38 0.83 -16.53 -12.34 15.35 8.15 67.45 -30.82%
DY 6.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 1.68 0.02 0.01 0.33 0.19 -26.47%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 19/02/14 26/02/13 28/02/12 25/02/11 25/02/10 02/03/09 -
Price 0.525 0.355 0.14 0.31 0.38 0.15 0.09 -
P/RPS 1.07 0.78 0.32 0.70 0.33 0.20 0.16 37.24%
P/EPS 16.74 131.87 -4.46 -7.85 5.38 13.15 1.67 46.81%
EY 5.97 0.76 -22.43 -12.74 18.58 7.60 59.95 -31.90%
DY 5.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 1.23 0.02 0.01 0.35 0.22 -28.24%

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