[K1] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
02-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 89.94%
YoY- 9.25%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 35,535 32,784 31,675 18,134 18,397 15,571 6,603 32.36%
PBT -18,558 1,190 660 2,522 2,561 1,885 1,209 -
Tax 115 -126 136 -13 -91 -6 -3 -
NP -18,443 1,064 796 2,509 2,470 1,879 1,206 -
-
NP to SH -18,443 1,241 1,039 2,587 2,368 1,879 1,206 -
-
Tax Rate - 10.59% -20.61% 0.52% 3.55% 0.32% 0.25% -
Total Cost 53,978 31,720 30,879 15,625 15,927 13,692 5,397 46.75%
-
Net Worth 4,390,049 5,581,691 47,828 46,262 40,244 19,167 8,470 183.28%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 143 -
Div Payout % - - - - - - 11.90% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 4,390,049 5,581,691 47,828 46,262 40,244 19,167 8,470 183.28%
NOSH 342,170 113,495 112,857 112,478 112,227 102,119 28,714 51.10%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -51.90% 3.25% 2.51% 13.84% 13.43% 12.07% 18.26% -
ROE -0.42% 0.02% 2.17% 5.59% 5.88% 9.80% 14.24% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.39 28.89 28.07 16.12 16.39 15.25 23.00 -12.39%
EPS -5.39 1.09 0.92 2.30 2.11 1.84 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 12.83 49.18 0.4238 0.4113 0.3586 0.1877 0.295 87.47%
Adjusted Per Share Value based on latest NOSH - 112,478
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.27 3.94 3.81 2.18 2.21 1.87 0.79 32.45%
EPS -2.22 0.15 0.12 0.31 0.28 0.23 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 5.2765 6.7087 0.0575 0.0556 0.0484 0.023 0.0102 183.19%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 0.32 0.46 0.14 0.08 0.35 0.65 0.00 -
P/RPS 3.08 1.59 0.50 0.50 2.14 4.26 0.00 -
P/EPS -5.94 42.07 15.21 3.48 16.59 35.33 0.00 -
EY -16.84 2.38 6.58 28.75 6.03 2.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.33 0.19 0.98 3.46 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 02/03/09 28/02/08 28/02/07 06/03/06 -
Price 0.31 0.38 0.15 0.09 0.27 0.62 0.65 -
P/RPS 2.99 1.32 0.53 0.56 1.65 4.07 2.83 0.92%
P/EPS -5.75 34.75 16.29 3.91 12.80 33.70 15.48 -
EY -17.39 2.88 6.14 25.56 7.81 2.97 6.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
P/NAPS 0.02 0.01 0.35 0.22 0.75 3.30 2.20 -54.29%

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