[K1] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2.64%
YoY- -51.1%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 157,236 134,505 131,690 70,590 62,207 53,229 36,409 27.58%
PBT -25,620 7,445 7,463 2,915 5,954 5,079 5,338 -
Tax 115 -161 136 -86 162 265 -3 -
NP -25,505 7,284 7,599 2,829 6,116 5,344 5,335 -
-
NP to SH -25,505 7,461 7,912 2,838 5,804 5,389 5,407 -
-
Tax Rate - 2.16% -1.82% 2.95% -2.72% -5.22% 0.06% -
Total Cost 182,741 127,221 124,091 67,761 56,091 47,885 31,074 34.31%
-
Net Worth 4,273,542 6,253,021 54,745 46,722 43,730 38,053 17,256 150.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 143 -
Div Payout % - - - - - - 2.66% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,273,542 6,253,021 54,745 46,722 43,730 38,053 17,256 150.38%
NOSH 367,142 342,068 113,840 112,992 112,561 112,118 102,108 23.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -16.22% 5.42% 5.77% 4.01% 9.83% 10.04% 14.65% -
ROE -0.60% 0.12% 14.45% 6.07% 13.27% 14.16% 31.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.83 39.32 115.68 62.47 55.26 47.48 35.66 3.09%
EPS -6.95 2.18 6.95 2.51 5.16 4.81 5.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 11.64 18.28 0.4809 0.4135 0.3885 0.3394 0.169 102.33%
Adjusted Per Share Value based on latest NOSH - 112,992
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.28 16.49 16.15 8.65 7.63 6.53 4.46 27.60%
EPS -3.13 0.91 0.97 0.35 0.71 0.66 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 5.2398 7.6668 0.0671 0.0573 0.0536 0.0467 0.0212 150.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.25 0.21 0.09 0.10 0.41 0.67 -
P/RPS 0.44 0.64 0.18 0.14 0.18 0.86 1.88 -21.48%
P/EPS -2.74 11.46 3.02 3.58 1.94 8.53 12.65 -
EY -36.56 8.72 33.10 27.91 51.56 11.72 7.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
P/NAPS 0.02 0.01 0.44 0.22 0.26 1.21 3.96 -58.54%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 22/11/11 01/11/10 11/11/09 28/11/08 20/11/07 24/11/06 -
Price 0.22 0.33 0.34 0.17 0.08 0.35 0.68 -
P/RPS 0.51 0.84 0.29 0.27 0.14 0.74 1.91 -19.73%
P/EPS -3.17 15.13 4.89 6.77 1.55 7.28 12.84 -
EY -31.58 6.61 20.44 14.77 64.45 13.73 7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
P/NAPS 0.02 0.02 0.71 0.41 0.21 1.03 4.02 -58.64%

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