[K1] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 44.73%
YoY- 97.15%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 84,131 61,943 56,055 45,377 32,104 0 -
PBT 1,053 5,913 6,026 6,014 3,087 0 -
Tax 63 278 -91 -6 -735 0 -
NP 1,116 6,191 5,935 6,008 2,352 0 -
-
NP to SH 1,284 6,053 5,833 6,080 3,084 0 -
-
Tax Rate -5.98% -4.70% 1.51% 0.10% 23.81% - -
Total Cost 83,015 55,752 50,120 39,369 29,752 0 -
-
Net Worth 47,705 46,195 40,225 19,147 9,007 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 47,705 46,195 40,225 19,147 9,007 0 -
NOSH 112,566 112,178 112,173 102,013 28,714 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.33% 9.99% 10.59% 13.24% 7.33% 0.00% -
ROE 2.69% 13.10% 14.50% 31.75% 34.24% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 74.74 55.22 49.97 44.48 105.14 0.00 -
EPS 1.14 5.39 5.20 5.96 10.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4238 0.4118 0.3586 0.1877 0.295 0.00 -
Adjusted Per Share Value based on latest NOSH - 102,119
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 10.32 7.59 6.87 5.56 3.94 0.00 -
EPS 0.16 0.74 0.72 0.75 0.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0585 0.0566 0.0493 0.0235 0.011 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - - -
Price 0.14 0.08 0.35 0.65 0.00 0.00 -
P/RPS 0.19 0.14 0.70 1.46 0.00 0.00 -
P/EPS 12.27 1.48 6.73 10.91 0.00 0.00 -
EY 8.15 67.45 14.86 9.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.19 0.98 3.46 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/10 02/03/09 28/02/08 28/02/07 06/03/06 - -
Price 0.15 0.09 0.27 0.62 0.65 0.00 -
P/RPS 0.20 0.16 0.54 1.39 0.62 0.00 -
P/EPS 13.15 1.67 5.19 10.40 6.44 0.00 -
EY 7.60 59.95 19.26 9.61 15.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.22 0.75 3.30 2.20 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