[K1] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 106.28%
YoY- -74.09%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 41,605 48,918 47,663 47,628 36,452 41,868 25,029 8.83%
PBT 4,460 3,103 1,331 514 1,984 3,061 1,977 14.51%
Tax -116 0 0 0 0 0 -357 -17.07%
NP 4,344 3,103 1,331 514 1,984 3,061 1,620 17.85%
-
NP to SH 4,344 3,103 1,331 514 1,984 2,994 1,435 20.26%
-
Tax Rate 2.60% 0.00% 0.00% 0.00% 0.00% 0.00% 18.06% -
Total Cost 37,261 45,815 46,332 47,114 34,468 38,807 23,409 8.05%
-
Net Worth 72,848 5,189,113 42,249 4,273,542 6,253,021 54,745 46,722 7.67%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 72,848 5,189,113 42,249 4,273,542 6,253,021 54,745 46,722 7.67%
NOSH 434,400 373,855 380,285 367,142 342,068 113,840 112,992 25.14%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.44% 6.34% 2.79% 1.08% 5.44% 7.31% 6.47% -
ROE 5.96% 0.06% 3.15% 0.01% 0.03% 5.47% 3.07% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.58 13.08 12.53 12.97 10.66 36.78 22.15 -13.03%
EPS 1.00 0.83 0.35 0.14 0.58 2.63 1.27 -3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 13.88 0.1111 11.64 18.28 0.4809 0.4135 -13.95%
Adjusted Per Share Value based on latest NOSH - 367,142
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.00 5.88 5.73 5.72 4.38 5.03 3.01 8.82%
EPS 0.52 0.37 0.16 0.06 0.24 0.36 0.17 20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 6.2369 0.0508 5.1364 7.5156 0.0658 0.0562 7.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.235 0.37 0.16 0.19 0.25 0.21 0.09 -
P/RPS 2.45 2.83 1.28 1.46 2.35 0.57 0.41 34.69%
P/EPS 23.50 44.58 45.71 135.71 43.10 7.98 7.09 22.09%
EY 4.26 2.24 2.19 0.74 2.32 12.52 14.11 -18.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.03 1.44 0.02 0.01 0.44 0.22 36.10%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 30/10/14 08/11/13 07/11/12 22/11/11 01/11/10 11/11/09 -
Price 0.31 0.31 0.385 0.22 0.33 0.34 0.17 -
P/RPS 3.24 2.37 3.07 1.70 3.10 0.92 0.77 27.04%
P/EPS 31.00 37.35 110.00 157.14 56.90 12.93 13.39 15.01%
EY 3.23 2.68 0.91 0.64 1.76 7.74 7.47 -13.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.02 3.47 0.02 0.02 0.71 0.41 28.53%

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