[K1] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.8%
YoY- 33.34%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 182,408 158,585 146,060 139,921 114,851 63,186 62,116 19.65%
PBT 8,795 -6,052 -24,150 8,522 6,379 2,283 5,661 7.61%
Tax -133 -21 115 -161 -221 301 403 -
NP 8,662 -6,073 -24,035 8,361 6,158 2,584 6,064 6.12%
-
NP to SH 8,662 -6,073 -24,035 8,471 6,353 2,765 5,765 7.01%
-
Tax Rate 1.51% - - 1.89% 3.46% -13.18% -7.12% -
Total Cost 173,746 164,658 170,095 131,560 108,693 60,602 56,052 20.73%
-
Net Worth 48,786 40,082 4,193,280 59,956 51,489 45,146 4,230,978 -52.45%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 48,786 40,082 4,193,280 59,956 51,489 45,146 4,230,978 -52.45%
NOSH 373,559 372,857 364,000 340,468 112,914 112,499 112,197 22.18%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.75% -3.83% -16.46% 5.98% 5.36% 4.09% 9.76% -
ROE 17.75% -15.15% -0.57% 14.13% 12.34% 6.12% 0.14% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 48.83 42.53 40.13 41.10 101.71 56.17 55.36 -2.06%
EPS 2.32 -1.63 -6.60 2.49 5.63 2.46 5.14 -12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1306 0.1075 11.52 0.1761 0.456 0.4013 37.71 -61.08%
Adjusted Per Share Value based on latest NOSH - 340,468
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 22.36 19.44 17.91 17.16 14.08 7.75 7.62 19.64%
EPS 1.06 -0.74 -2.95 1.04 0.78 0.34 0.71 6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0598 0.0491 5.1413 0.0735 0.0631 0.0554 5.1876 -52.45%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.40 0.13 0.23 0.43 0.13 0.09 0.14 -
P/RPS 0.82 0.31 0.57 1.05 0.13 0.16 0.25 21.88%
P/EPS 17.25 -7.98 -3.48 17.28 2.31 3.66 2.72 36.03%
EY 5.80 -12.53 -28.71 5.79 43.28 27.31 36.70 -26.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 1.21 0.02 2.44 0.29 0.22 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 05/08/13 28/08/12 10/08/11 30/07/10 01/09/09 28/08/08 -
Price 0.375 0.16 0.20 0.31 0.15 0.09 0.11 -
P/RPS 0.77 0.38 0.50 0.75 0.15 0.16 0.20 25.17%
P/EPS 16.17 -9.82 -3.03 12.46 2.67 3.66 2.14 40.06%
EY 6.18 -10.18 -33.02 8.03 37.51 27.31 46.71 -28.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 1.49 0.02 1.76 0.33 0.22 0.00 -

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