[K1] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 65.64%
YoY- -2.08%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 101,721 100,015 52,456 43,809 37,658 29,806 9,253 49.08%
PBT 6,255 6,803 393 3,393 3,194 4,129 1,146 32.67%
Tax -35 0 -73 253 271 0 0 -
NP 6,220 6,803 320 3,646 3,465 4,129 1,146 32.54%
-
NP to SH 6,220 6,873 245 3,437 3,510 4,201 1,146 32.54%
-
Tax Rate 0.56% 0.00% 18.58% -7.46% -8.48% 0.00% 0.00% -
Total Cost 95,501 93,212 52,136 40,163 34,193 25,677 8,107 50.81%
-
Net Worth 5,466,423 54,813 46,048 43,636 36,209 17,232 4,238 229.75%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 5,466,423 54,813 46,048 43,636 36,209 17,232 4,238 229.75%
NOSH 299,038 113,980 111,363 112,320 106,686 101,966 15,698 63.38%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.11% 6.80% 0.61% 8.32% 9.20% 13.85% 12.39% -
ROE 0.11% 12.54% 0.53% 7.88% 9.69% 24.38% 27.04% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 34.02 87.75 47.10 39.00 35.30 29.23 58.94 -8.74%
EPS 2.08 6.03 0.22 3.06 3.29 4.12 7.30 -18.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.28 0.4809 0.4135 0.3885 0.3394 0.169 0.27 101.81%
Adjusted Per Share Value based on latest NOSH - 112,561
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 12.47 12.26 6.43 5.37 4.62 3.65 1.13 49.18%
EPS 0.76 0.84 0.03 0.42 0.43 0.52 0.14 32.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7023 0.0672 0.0565 0.0535 0.0444 0.0211 0.0052 229.71%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.25 0.21 0.09 0.10 0.41 0.67 0.00 -
P/RPS 0.73 0.24 0.19 0.26 1.16 2.29 0.00 -
P/EPS 12.02 3.48 40.91 3.27 12.46 16.26 0.00 -
EY 8.32 28.71 2.44 30.60 8.02 6.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.44 0.22 0.26 1.21 3.96 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 01/11/10 11/11/09 28/11/08 20/11/07 24/11/06 09/01/06 -
Price 0.33 0.34 0.17 0.08 0.35 0.68 0.50 -
P/RPS 0.97 0.39 0.36 0.21 0.99 2.33 0.00 -
P/EPS 15.87 5.64 77.27 2.61 10.64 16.50 0.00 -
EY 6.30 17.74 1.29 38.25 9.40 6.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.71 0.41 0.21 1.03 4.02 0.00 -

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