[K1] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.84%
YoY- -9.5%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 131,889 119,477 121,701 101,721 100,015 52,456 43,809 20.15%
PBT 8,548 -873 -7,048 6,255 6,803 393 3,393 16.64%
Tax 0 0 0 -35 0 -73 253 -
NP 8,548 -873 -7,048 6,220 6,803 320 3,646 15.25%
-
NP to SH 8,548 -873 -7,048 6,220 6,873 245 3,437 16.39%
-
Tax Rate 0.00% - - 0.56% 0.00% 18.58% -7.46% -
Total Cost 123,341 120,350 128,749 95,501 93,212 52,136 40,163 20.55%
-
Net Worth 5,203,782 42,169 4,185,649 5,466,423 54,813 46,048 43,636 121.77%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 5,203,782 42,169 4,185,649 5,466,423 54,813 46,048 43,636 121.77%
NOSH 374,912 379,565 359,591 299,038 113,980 111,363 112,320 22.23%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.48% -0.73% -5.79% 6.11% 6.80% 0.61% 8.32% -
ROE 0.16% -2.07% -0.17% 0.11% 12.54% 0.53% 7.88% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 35.18 31.48 33.84 34.02 87.75 47.10 39.00 -1.70%
EPS 2.28 -0.23 -1.96 2.08 6.03 0.22 3.06 -4.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.88 0.1111 11.64 18.28 0.4809 0.4135 0.3885 81.43%
Adjusted Per Share Value based on latest NOSH - 342,068
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.85 14.36 14.63 12.23 12.02 6.30 5.27 20.13%
EPS 1.03 -0.10 -0.85 0.75 0.83 0.03 0.41 16.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2545 0.0507 5.0308 6.5702 0.0659 0.0553 0.0524 121.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.37 0.16 0.19 0.25 0.21 0.09 0.10 -
P/RPS 1.05 0.51 0.56 0.73 0.24 0.19 0.26 26.17%
P/EPS 16.23 -69.57 -9.69 12.02 3.48 40.91 3.27 30.58%
EY 6.16 -1.44 -10.32 8.32 28.71 2.44 30.60 -23.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 1.44 0.02 0.01 0.44 0.22 0.26 -30.21%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/10/14 08/11/13 07/11/12 22/11/11 01/11/10 11/11/09 28/11/08 -
Price 0.31 0.385 0.22 0.33 0.34 0.17 0.08 -
P/RPS 0.88 1.22 0.65 0.97 0.39 0.36 0.21 26.95%
P/EPS 13.60 -167.39 -11.22 15.87 5.64 77.27 2.61 31.65%
EY 7.35 -0.60 -8.91 6.30 17.74 1.29 38.25 -24.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 3.47 0.02 0.02 0.71 0.41 0.21 -32.41%

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