[K1] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -199.06%
YoY- -242.36%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 143,616 124,848 97,492 48,352 43,424 36,824 33,608 27.35%
PBT 2,512 8,308 6,348 -7,184 5,016 4,472 4,836 -10.33%
Tax 0 -80 -24 1,176 -992 0 0 -
NP 2,512 8,228 6,324 -6,008 4,024 4,472 4,836 -10.33%
-
NP to SH 2,512 8,228 6,528 -5,996 4,212 4,472 4,836 -10.33%
-
Tax Rate 0.00% 0.96% 0.38% - 19.78% 0.00% 0.00% -
Total Cost 141,104 116,620 91,168 54,360 39,400 32,352 28,772 30.31%
-
Net Worth 45,390 3,572,463 49,939 44,623 41,223 20,370 14,470 20.96%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 45,390 3,572,463 49,939 44,623 41,223 20,370 14,470 20.96%
NOSH 348,888 209,897 112,551 111,865 112,021 102,568 37,781 44.79%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.75% 6.59% 6.49% -12.43% 9.27% 12.14% 14.39% -
ROE 5.53% 0.23% 13.07% -13.44% 10.22% 21.95% 33.42% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 41.16 59.48 86.62 43.22 38.76 35.90 88.95 -12.04%
EPS 0.72 3.92 5.80 -5.36 3.76 4.36 12.80 -38.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 17.02 0.4437 0.3989 0.368 0.1986 0.383 -16.45%
Adjusted Per Share Value based on latest NOSH - 111,865
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.26 15.01 11.72 5.81 5.22 4.43 4.04 27.35%
EPS 0.30 0.99 0.78 -0.72 0.51 0.54 0.58 -10.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 4.2938 0.06 0.0536 0.0495 0.0245 0.0174 20.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.25 0.41 0.15 0.08 0.18 0.59 0.87 -
P/RPS 0.61 0.69 0.17 0.19 0.46 1.64 0.98 -7.59%
P/EPS 34.72 10.46 2.59 -1.49 4.79 13.53 6.80 31.19%
EY 2.88 9.56 38.67 -67.00 20.89 7.39 14.71 -23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.02 0.34 0.20 0.49 2.97 2.27 -2.74%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 13/05/11 04/05/10 28/05/09 29/05/08 30/05/07 31/05/06 -
Price 0.25 0.41 0.14 0.09 0.17 0.54 0.45 -
P/RPS 0.61 0.69 0.16 0.21 0.44 1.50 0.51 3.02%
P/EPS 34.72 10.46 2.41 -1.68 4.52 12.39 3.52 46.39%
EY 2.88 9.56 41.43 -59.56 22.12 8.07 28.44 -31.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.02 0.32 0.23 0.46 2.72 1.17 8.59%

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