[K1] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 355.56%
YoY- 5.36%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 47,628 36,452 41,868 25,029 17,625 17,534 11,336 27.00%
PBT 514 1,984 3,061 1,977 1,345 1,052 1,492 -16.25%
Tax 0 0 0 -357 30 271 0 -
NP 514 1,984 3,061 1,620 1,375 1,323 1,492 -16.25%
-
NP to SH 514 1,984 2,994 1,435 1,362 1,323 1,501 -16.34%
-
Tax Rate 0.00% 0.00% 0.00% 18.06% -2.23% -25.76% 0.00% -
Total Cost 47,114 34,468 38,807 23,409 16,250 16,211 9,844 29.78%
-
Net Worth 4,273,542 6,253,021 54,745 46,722 43,730 38,053 17,256 150.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,273,542 6,253,021 54,745 46,722 43,730 38,053 17,256 150.38%
NOSH 367,142 342,068 113,840 112,992 112,561 112,118 102,108 23.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.08% 5.44% 7.31% 6.47% 7.80% 7.55% 13.16% -
ROE 0.01% 0.03% 5.47% 3.07% 3.11% 3.48% 8.70% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.97 10.66 36.78 22.15 15.66 15.64 11.10 2.62%
EPS 0.14 0.58 2.63 1.27 1.21 1.18 1.47 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.64 18.28 0.4809 0.4135 0.3885 0.3394 0.169 102.33%
Adjusted Per Share Value based on latest NOSH - 112,992
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.84 4.47 5.13 3.07 2.16 2.15 1.39 27.00%
EPS 0.06 0.24 0.37 0.18 0.17 0.16 0.18 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2398 7.6668 0.0671 0.0573 0.0536 0.0467 0.0212 150.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.25 0.21 0.09 0.10 0.41 0.67 -
P/RPS 1.46 2.35 0.57 0.41 0.64 2.62 6.04 -21.05%
P/EPS 135.71 43.10 7.98 7.09 8.26 34.75 45.58 19.92%
EY 0.74 2.32 12.52 14.11 12.10 2.88 2.19 -16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.44 0.22 0.26 1.21 3.96 -58.54%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 22/11/11 01/11/10 11/11/09 28/11/08 20/11/07 24/11/06 -
Price 0.22 0.33 0.34 0.17 0.08 0.35 0.68 -
P/RPS 1.70 3.10 0.92 0.77 0.51 2.24 6.13 -19.23%
P/EPS 157.14 56.90 12.93 13.39 6.61 29.66 46.26 22.58%
EY 0.64 1.76 7.74 7.47 15.13 3.37 2.16 -18.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.71 0.41 0.21 1.03 4.02 -58.64%

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