[K1] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
01-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -20.34%
YoY- -52.04%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 146,060 139,921 114,851 63,186 62,116 47,031 29,650 30.41%
PBT -24,150 8,522 6,379 2,283 5,661 5,519 4,581 -
Tax 115 -161 -221 301 403 -6 -3 -
NP -24,035 8,361 6,158 2,584 6,064 5,513 4,578 -
-
NP to SH -24,035 8,471 6,353 2,765 5,765 5,567 4,641 -
-
Tax Rate - 1.89% 3.46% -13.18% -7.12% 0.11% 0.07% -
Total Cost 170,095 131,560 108,693 60,602 56,052 41,518 25,072 37.54%
-
Net Worth 4,193,280 59,956 51,489 45,146 4,230,978 34,694 15,829 153.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 143 -
Div Payout % - - - - - - 3.09% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 4,193,280 59,956 51,489 45,146 4,230,978 34,694 15,829 153.21%
NOSH 364,000 340,468 112,914 112,499 112,197 105,841 102,123 23.56%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -16.46% 5.98% 5.36% 4.09% 9.76% 11.72% 15.44% -
ROE -0.57% 14.13% 12.34% 6.12% 0.14% 16.05% 29.32% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.13 41.10 101.71 56.17 55.36 44.44 29.03 5.53%
EPS -6.60 2.49 5.63 2.46 5.14 5.26 4.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 11.52 0.1761 0.456 0.4013 37.71 0.3278 0.155 104.91%
Adjusted Per Share Value based on latest NOSH - 112,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.91 17.16 14.08 7.75 7.62 5.77 3.64 30.38%
EPS -2.95 1.04 0.78 0.34 0.71 0.68 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 5.1413 0.0735 0.0631 0.0554 5.1876 0.0425 0.0194 153.22%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.23 0.43 0.13 0.09 0.14 0.52 0.50 -
P/RPS 0.57 1.05 0.13 0.16 0.25 1.17 1.72 -16.79%
P/EPS -3.48 17.28 2.31 3.66 2.72 9.89 11.00 -
EY -28.71 5.79 43.28 27.31 36.70 10.11 9.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
P/NAPS 0.02 2.44 0.29 0.22 0.00 1.59 3.23 -57.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 10/08/11 30/07/10 01/09/09 28/08/08 29/08/07 12/09/06 -
Price 0.20 0.31 0.15 0.09 0.11 0.41 0.69 -
P/RPS 0.50 0.75 0.15 0.16 0.20 0.92 2.38 -22.87%
P/EPS -3.03 12.46 2.67 3.66 2.14 7.80 15.18 -
EY -33.02 8.03 37.51 27.31 46.71 12.83 6.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
P/NAPS 0.02 1.76 0.33 0.22 0.00 1.25 4.45 -59.34%

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