[K1] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 120.55%
YoY- -69.47%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 130,492 183,544 144,344 143,616 124,848 97,492 48,352 17.98%
PBT 3,384 12,964 -22,388 2,512 8,308 6,348 -7,184 -
Tax -1,304 0 0 0 -80 -24 1,176 -
NP 2,080 12,964 -22,388 2,512 8,228 6,324 -6,008 -
-
NP to SH 2,080 12,964 -22,388 2,512 8,228 6,528 -5,996 -
-
Tax Rate 38.53% 0.00% - 0.00% 0.96% 0.38% - -
Total Cost 128,412 170,580 166,732 141,104 116,620 91,168 54,360 15.39%
-
Net Worth 6,547,666 4,645,433 3,696,273 45,390 3,572,463 49,939 44,623 129.57%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 6,547,666 4,645,433 3,696,273 45,390 3,572,463 49,939 44,623 129.57%
NOSH 433,333 372,528 375,637 348,888 209,897 112,551 111,865 25.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.59% 7.06% -15.51% 1.75% 6.59% 6.49% -12.43% -
ROE 0.03% 0.28% -0.61% 5.53% 0.23% 13.07% -13.44% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 30.11 49.27 38.43 41.16 59.48 86.62 43.22 -5.84%
EPS 0.48 3.48 -5.96 0.72 3.92 5.80 -5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.11 12.47 9.84 0.1301 17.02 0.4437 0.3989 83.20%
Adjusted Per Share Value based on latest NOSH - 348,888
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 16.00 22.50 17.70 17.61 15.31 11.95 5.93 17.98%
EPS 0.26 1.59 -2.74 0.31 1.01 0.80 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.028 5.6957 4.532 0.0557 4.3802 0.0612 0.0547 129.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.50 0.325 0.125 0.25 0.41 0.15 0.08 -
P/RPS 1.66 0.66 0.33 0.61 0.69 0.17 0.19 43.48%
P/EPS 104.17 9.34 -2.10 34.72 10.46 2.59 -1.49 -
EY 0.96 10.71 -47.68 2.88 9.56 38.67 -67.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.01 1.92 0.02 0.34 0.20 -27.09%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 15/05/14 29/05/13 18/05/12 13/05/11 04/05/10 28/05/09 -
Price 0.625 0.405 0.16 0.25 0.41 0.14 0.09 -
P/RPS 2.08 0.82 0.42 0.61 0.69 0.16 0.21 46.52%
P/EPS 130.21 11.64 -2.68 34.72 10.46 2.41 -1.68 -
EY 0.77 8.59 -37.25 2.88 9.56 41.43 -59.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 0.02 1.92 0.02 0.32 0.23 -25.27%

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