[K1] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -75.87%
YoY- -383.73%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 173,673 182,408 158,585 146,060 139,921 114,851 63,186 18.34%
PBT 10,443 8,795 -6,052 -24,150 8,522 6,379 2,283 28.82%
Tax -972 -133 -21 115 -161 -221 301 -
NP 9,471 8,662 -6,073 -24,035 8,361 6,158 2,584 24.15%
-
NP to SH 9,471 8,662 -6,073 -24,035 8,471 6,353 2,765 22.76%
-
Tax Rate 9.31% 1.51% - - 1.89% 3.46% -13.18% -
Total Cost 164,202 173,746 164,658 170,095 131,560 108,693 60,602 18.06%
-
Net Worth 68,463 48,786 40,082 4,193,280 59,956 51,489 45,146 7.18%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,730 - - - - - - -
Div Payout % 28.83% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 68,463 48,786 40,082 4,193,280 59,956 51,489 45,146 7.18%
NOSH 434,137 373,559 372,857 364,000 340,468 112,914 112,499 25.22%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.45% 4.75% -3.83% -16.46% 5.98% 5.36% 4.09% -
ROE 13.83% 17.75% -15.15% -0.57% 14.13% 12.34% 6.12% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 40.00 48.83 42.53 40.13 41.10 101.71 56.17 -5.49%
EPS 2.18 2.32 -1.63 -6.60 2.49 5.63 2.46 -1.99%
DPS 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1577 0.1306 0.1075 11.52 0.1761 0.456 0.4013 -14.40%
Adjusted Per Share Value based on latest NOSH - 364,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 20.87 21.92 19.06 17.56 16.82 13.80 7.59 18.35%
EPS 1.14 1.04 -0.73 -2.89 1.02 0.76 0.33 22.93%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0586 0.0482 5.04 0.0721 0.0619 0.0543 7.17%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.27 0.40 0.13 0.23 0.43 0.13 0.09 -
P/RPS 0.67 0.82 0.31 0.57 1.05 0.13 0.16 26.94%
P/EPS 12.38 17.25 -7.98 -3.48 17.28 2.31 3.66 22.50%
EY 8.08 5.80 -12.53 -28.71 5.79 43.28 27.31 -18.36%
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.06 1.21 0.02 2.44 0.29 0.22 40.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 22/08/14 05/08/13 28/08/12 10/08/11 30/07/10 01/09/09 -
Price 0.19 0.375 0.16 0.20 0.31 0.15 0.09 -
P/RPS 0.47 0.77 0.38 0.50 0.75 0.15 0.16 19.66%
P/EPS 8.71 16.17 -9.82 -3.03 12.46 2.67 3.66 15.53%
EY 11.48 6.18 -10.18 -33.02 8.03 37.51 27.31 -13.44%
DY 3.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 2.87 1.49 0.02 1.76 0.33 0.22 32.65%

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