[K1] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.92%
YoY- -5.7%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 183,663 158,620 157,236 134,505 131,690 70,590 62,207 19.76%
PBT 10,567 -5,235 -25,620 7,445 7,463 2,915 5,954 10.02%
Tax -133 -21 115 -161 136 -86 162 -
NP 10,434 -5,256 -25,505 7,284 7,599 2,829 6,116 9.30%
-
NP to SH 10,434 -5,256 -25,505 7,461 7,912 2,838 5,804 10.26%
-
Tax Rate 1.26% - - 2.16% -1.82% 2.95% -2.72% -
Total Cost 173,229 163,876 182,741 127,221 124,091 67,761 56,091 20.66%
-
Net Worth 5,189,113 42,249 4,273,542 6,253,021 54,745 46,722 43,730 121.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 5,189,113 42,249 4,273,542 6,253,021 54,745 46,722 43,730 121.59%
NOSH 373,855 380,285 367,142 342,068 113,840 112,992 112,561 22.13%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.68% -3.31% -16.22% 5.42% 5.77% 4.01% 9.83% -
ROE 0.20% -12.44% -0.60% 0.12% 14.45% 6.07% 13.27% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 49.13 41.71 42.83 39.32 115.68 62.47 55.26 -1.93%
EPS 2.79 -1.38 -6.95 2.18 6.95 2.51 5.16 -9.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.88 0.1111 11.64 18.28 0.4809 0.4135 0.3885 81.43%
Adjusted Per Share Value based on latest NOSH - 342,068
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 22.07 19.06 18.90 16.17 15.83 8.48 7.48 19.75%
EPS 1.25 -0.63 -3.07 0.90 0.95 0.34 0.70 10.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2369 0.0508 5.1364 7.5156 0.0658 0.0562 0.0526 121.56%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.37 0.16 0.19 0.25 0.21 0.09 0.10 -
P/RPS 0.75 0.38 0.44 0.64 0.18 0.14 0.18 26.83%
P/EPS 13.26 -11.58 -2.74 11.46 3.02 3.58 1.94 37.74%
EY 7.54 -8.64 -36.56 8.72 33.10 27.91 51.56 -27.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 1.44 0.02 0.01 0.44 0.22 0.26 -30.21%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/10/14 08/11/13 07/11/12 22/11/11 01/11/10 11/11/09 28/11/08 -
Price 0.31 0.385 0.22 0.33 0.34 0.17 0.08 -
P/RPS 0.63 0.92 0.51 0.84 0.29 0.27 0.14 28.47%
P/EPS 11.11 -27.86 -3.17 15.13 4.89 6.77 1.55 38.83%
EY 9.00 -3.59 -31.58 6.61 20.44 14.77 64.45 -27.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 3.47 0.02 0.02 0.71 0.41 0.21 -32.41%

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