[K1] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 37.68%
YoY- 613.33%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 35,728 38,169 34,057 33,774 15,339 15,329 10,918 21.82%
PBT 3,393 -8,190 2,194 2,155 212 794 1,024 22.07%
Tax 0 0 -15 6 -10 471 0 -
NP 3,393 -8,190 2,179 2,161 202 1,265 1,024 22.07%
-
NP to SH 3,393 -8,190 2,179 2,247 315 1,021 1,069 21.20%
-
Tax Rate 0.00% - 0.68% -0.28% 4.72% -59.32% 0.00% -
Total Cost 32,335 46,359 31,878 31,613 15,137 14,064 9,894 21.79%
-
Net Worth 40,082 4,193,280 59,956 51,489 45,146 4,230,978 34,694 2.43%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 40,082 4,193,280 59,956 51,489 45,146 4,230,978 34,694 2.43%
NOSH 372,857 364,000 340,468 112,914 112,499 112,197 105,841 23.32%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.50% -21.46% 6.40% 6.40% 1.32% 8.25% 9.38% -
ROE 8.47% -0.20% 3.63% 4.36% 0.70% 0.02% 3.08% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.58 10.49 10.00 29.91 13.63 13.66 10.32 -1.23%
EPS 0.91 -2.25 0.64 1.99 0.28 0.91 1.01 -1.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 11.52 0.1761 0.456 0.4013 37.71 0.3278 -16.94%
Adjusted Per Share Value based on latest NOSH - 112,914
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.29 4.59 4.09 4.06 1.84 1.84 1.31 21.83%
EPS 0.41 -0.98 0.26 0.27 0.04 0.12 0.13 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 5.04 0.0721 0.0619 0.0543 5.0853 0.0417 2.44%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.13 0.23 0.43 0.13 0.09 0.14 0.52 -
P/RPS 1.36 2.19 4.30 0.43 0.66 1.02 5.04 -19.59%
P/EPS 14.29 -10.22 67.19 6.53 32.14 15.38 51.49 -19.22%
EY 7.00 -9.78 1.49 15.31 3.11 6.50 1.94 23.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.02 2.44 0.29 0.22 0.00 1.59 -4.44%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 05/08/13 28/08/12 10/08/11 30/07/10 01/09/09 28/08/08 29/08/07 -
Price 0.16 0.20 0.31 0.15 0.09 0.11 0.41 -
P/RPS 1.67 1.91 3.10 0.50 0.66 0.81 3.97 -13.42%
P/EPS 17.58 -8.89 48.44 7.54 32.14 12.09 40.59 -13.00%
EY 5.69 -11.25 2.06 13.27 3.11 8.27 2.46 14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.02 1.76 0.33 0.22 0.00 1.25 2.96%

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