[K1] YoY 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- 33.4%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 36,452 41,868 25,029 17,625 17,534 11,336 4,577 41.29%
PBT 1,984 3,061 1,977 1,345 1,052 1,492 735 17.98%
Tax 0 0 -357 30 271 0 0 -
NP 1,984 3,061 1,620 1,375 1,323 1,492 735 17.98%
-
NP to SH 1,984 2,994 1,435 1,362 1,323 1,501 735 17.98%
-
Tax Rate 0.00% 0.00% 18.06% -2.23% -25.76% 0.00% 0.00% -
Total Cost 34,468 38,807 23,409 16,250 16,211 9,844 3,842 44.12%
-
Net Worth 6,253,021 54,745 46,722 43,730 38,053 17,256 6,013 218.12%
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 6,253,021 54,745 46,722 43,730 38,053 17,256 6,013 218.12%
NOSH 342,068 113,840 112,992 112,561 112,118 102,108 22,272 57.62%
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 5.44% 7.31% 6.47% 7.80% 7.55% 13.16% 16.06% -
ROE 0.03% 5.47% 3.07% 3.11% 3.48% 8.70% 12.22% -
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 10.66 36.78 22.15 15.66 15.64 11.10 20.55 -10.35%
EPS 0.58 2.63 1.27 1.21 1.18 1.47 3.30 -25.14%
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 4.38 5.03 3.01 2.12 2.11 1.36 0.55 41.29%
EPS 0.24 0.36 0.17 0.16 0.16 0.18 0.09 17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5156 0.0658 0.0562 0.0526 0.0457 0.0207 0.0072 218.32%
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 2.35 0.57 0.41 0.64 2.62 6.04 0.00 -
P/EPS 43.10 7.98 7.09 8.26 34.75 45.58 0.00 -
EY 2.32 12.52 14.11 12.10 2.88 2.19 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 3.10 0.92 0.77 0.51 2.24 6.13 0.00 -
P/EPS 56.90 12.93 13.39 6.61 29.66 46.26 0.00 -
EY 1.76 7.74 7.47 15.13 3.37 2.16 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