[K1] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1304.14%
YoY- -278.52%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 70,547 82,971 71,814 74,073 65,269 58,147 27,427 17.04%
PBT 3,325 5,445 -2,204 -7,562 4,271 3,742 -1,584 -
Tax -287 0 0 0 -35 0 284 -
NP 3,038 5,445 -2,204 -7,562 4,236 3,742 -1,300 -
-
NP to SH 3,038 5,445 -2,204 -7,562 4,236 3,879 -1,190 -
-
Tax Rate 8.63% 0.00% - - 0.82% 0.00% - -
Total Cost 67,509 77,526 74,018 81,635 61,033 54,405 28,727 15.29%
-
Net Worth 67,477 49,042 40,157 4,070,758 48,755 51,419 45,051 6.96%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 67,477 49,042 40,157 4,070,758 48,755 51,419 45,051 6.96%
NOSH 427,887 375,517 373,559 353,364 276,862 112,761 112,264 24.96%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.31% 6.56% -3.07% -10.21% 6.49% 6.44% -4.74% -
ROE 4.50% 11.10% -5.49% -0.19% 8.69% 7.54% -2.64% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.49 22.10 19.22 20.96 23.57 51.57 24.43 -6.33%
EPS 0.71 1.45 -0.59 -2.14 1.53 3.44 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1577 0.1306 0.1075 11.52 0.1761 0.456 0.4013 -14.40%
Adjusted Per Share Value based on latest NOSH - 364,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.48 9.97 8.63 8.90 7.84 6.99 3.30 17.02%
EPS 0.37 0.65 -0.26 -0.91 0.51 0.47 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0811 0.0589 0.0483 4.8927 0.0586 0.0618 0.0541 6.97%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.27 0.40 0.13 0.23 0.43 0.13 0.09 -
P/RPS 1.64 1.81 0.68 1.10 1.82 0.25 0.37 28.15%
P/EPS 38.03 27.59 -22.03 -10.75 28.10 3.78 -8.49 -
EY 2.63 3.63 -4.54 -9.30 3.56 26.46 -11.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.06 1.21 0.02 2.44 0.29 0.22 40.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 22/08/14 05/08/13 28/08/12 10/08/11 30/07/10 01/09/09 -
Price 0.19 0.375 0.16 0.20 0.31 0.15 0.09 -
P/RPS 1.15 1.70 0.83 0.95 1.31 0.29 0.37 20.79%
P/EPS 26.76 25.86 -27.12 -9.35 20.26 4.36 -8.49 -
EY 3.74 3.87 -3.69 -10.70 4.94 22.93 -11.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 2.87 1.49 0.02 1.76 0.33 0.22 32.65%

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