[K1] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -27.6%
YoY- -59.84%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 39,143 35,535 32,784 31,675 18,134 18,397 15,571 16.59%
PBT -4,362 -18,558 1,190 660 2,522 2,561 1,885 -
Tax -21 115 -126 136 -13 -91 -6 23.19%
NP -4,383 -18,443 1,064 796 2,509 2,470 1,879 -
-
NP to SH -4,383 -18,443 1,241 1,039 2,587 2,368 1,879 -
-
Tax Rate - - 10.59% -20.61% 0.52% 3.55% 0.32% -
Total Cost 43,526 53,978 31,720 30,879 15,625 15,927 13,692 21.23%
-
Net Worth 4,241,196 4,390,049 5,581,691 47,828 46,262 40,244 19,167 145.73%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,241,196 4,390,049 5,581,691 47,828 46,262 40,244 19,167 145.73%
NOSH 374,333 342,170 113,495 112,857 112,478 112,227 102,119 24.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -11.20% -51.90% 3.25% 2.51% 13.84% 13.43% 12.07% -
ROE -0.10% -0.42% 0.02% 2.17% 5.59% 5.88% 9.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.46 10.39 28.89 28.07 16.12 16.39 15.25 -6.08%
EPS -1.17 -5.39 1.09 0.92 2.30 2.11 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.33 12.83 49.18 0.4238 0.4113 0.3586 0.1877 97.93%
Adjusted Per Share Value based on latest NOSH - 112,857
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.80 4.36 4.02 3.88 2.22 2.26 1.91 16.58%
EPS -0.54 -2.26 0.15 0.13 0.32 0.29 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2001 5.3826 6.8437 0.0586 0.0567 0.0493 0.0235 145.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.32 0.46 0.14 0.08 0.35 0.65 -
P/RPS 1.82 3.08 1.59 0.50 0.50 2.14 4.26 -13.20%
P/EPS -16.23 -5.94 42.07 15.21 3.48 16.59 35.33 -
EY -6.16 -16.84 2.38 6.58 28.75 6.03 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.01 0.33 0.19 0.98 3.46 -57.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 25/02/10 02/03/09 28/02/08 28/02/07 -
Price 0.14 0.31 0.38 0.15 0.09 0.27 0.62 -
P/RPS 1.34 2.99 1.32 0.53 0.56 1.65 4.07 -16.88%
P/EPS -11.96 -5.75 34.75 16.29 3.91 12.80 33.70 -
EY -8.36 -17.39 2.88 6.14 25.56 7.81 2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 0.01 0.35 0.22 0.75 3.30 -61.92%

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