[K1] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 424.08%
YoY- -78.79%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 160,844 137,256 132,799 84,131 61,943 56,055 45,377 23.45%
PBT -11,410 -12,303 7,993 1,053 5,913 6,026 6,014 -
Tax -21 80 -126 63 278 -91 -6 23.19%
NP -11,431 -12,223 7,867 1,116 6,191 5,935 6,008 -
-
NP to SH -11,431 -12,223 8,044 1,284 6,053 5,833 6,080 -
-
Tax Rate - - 1.58% -5.98% -4.70% 1.51% 0.10% -
Total Cost 172,275 149,479 124,932 83,015 55,752 50,120 39,369 27.86%
-
Net Worth 41,281 3,970,154 5,602,061 47,705 46,195 40,225 19,147 13.64%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 41,281 3,970,154 5,602,061 47,705 46,195 40,225 19,147 13.64%
NOSH 364,037 309,443 113,909 112,566 112,178 112,173 102,013 23.59%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -7.11% -8.91% 5.92% 1.33% 9.99% 10.59% 13.24% -
ROE -27.69% -0.31% 0.14% 2.69% 13.10% 14.50% 31.75% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.18 44.36 116.58 74.74 55.22 49.97 44.48 -0.11%
EPS -3.14 -3.95 7.10 1.14 5.39 5.20 5.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 12.83 49.18 0.4238 0.4118 0.3586 0.1877 -8.04%
Adjusted Per Share Value based on latest NOSH - 112,857
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.72 16.83 16.28 10.32 7.59 6.87 5.56 23.46%
EPS -1.40 -1.50 0.99 0.16 0.74 0.72 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0506 4.8678 6.8686 0.0585 0.0566 0.0493 0.0235 13.62%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.32 0.46 0.14 0.08 0.35 0.65 -
P/RPS 0.43 0.72 0.39 0.19 0.14 0.70 1.46 -18.41%
P/EPS -6.05 -8.10 6.51 12.27 1.48 6.73 10.91 -
EY -16.53 -12.34 15.35 8.15 67.45 14.86 9.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.02 0.01 0.33 0.19 0.98 3.46 -11.33%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 25/02/10 02/03/09 28/02/08 28/02/07 -
Price 0.14 0.31 0.38 0.15 0.09 0.27 0.62 -
P/RPS 0.32 0.70 0.33 0.20 0.16 0.54 1.39 -21.69%
P/EPS -4.46 -7.85 5.38 13.15 1.67 5.19 10.40 -
EY -22.43 -12.74 18.58 7.60 59.95 19.26 9.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.02 0.01 0.35 0.22 0.75 3.30 -15.15%

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