[K1] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -6.12%
YoY- -441.84%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 166,360 183,663 158,620 157,236 134,505 131,690 70,590 15.35%
PBT 11,800 10,567 -5,235 -25,620 7,445 7,463 2,915 26.22%
Tax -1,088 -133 -21 115 -161 136 -86 52.61%
NP 10,712 10,434 -5,256 -25,505 7,284 7,599 2,829 24.83%
-
NP to SH 10,712 10,434 -5,256 -25,505 7,461 7,912 2,838 24.76%
-
Tax Rate 9.22% 1.26% - - 2.16% -1.82% 2.95% -
Total Cost 155,648 173,229 163,876 182,741 127,221 124,091 67,761 14.85%
-
Net Worth 72,848 5,189,113 42,249 4,273,542 6,253,021 54,745 46,722 7.67%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,730 - - - - - - -
Div Payout % 25.49% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 72,848 5,189,113 42,249 4,273,542 6,253,021 54,745 46,722 7.67%
NOSH 434,400 373,855 380,285 367,142 342,068 113,840 112,992 25.14%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.44% 5.68% -3.31% -16.22% 5.42% 5.77% 4.01% -
ROE 14.70% 0.20% -12.44% -0.60% 0.12% 14.45% 6.07% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.30 49.13 41.71 42.83 39.32 115.68 62.47 -7.82%
EPS 2.47 2.79 -1.38 -6.95 2.18 6.95 2.51 -0.26%
DPS 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 13.88 0.1111 11.64 18.28 0.4809 0.4135 -13.95%
Adjusted Per Share Value based on latest NOSH - 367,142
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.00 22.07 19.06 18.90 16.17 15.83 8.48 15.36%
EPS 1.29 1.25 -0.63 -3.07 0.90 0.95 0.34 24.87%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 6.2369 0.0508 5.1364 7.5156 0.0658 0.0562 7.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.235 0.37 0.16 0.19 0.25 0.21 0.09 -
P/RPS 0.61 0.75 0.38 0.44 0.64 0.18 0.14 27.78%
P/EPS 9.53 13.26 -11.58 -2.74 11.46 3.02 3.58 17.71%
EY 10.49 7.54 -8.64 -36.56 8.72 33.10 27.91 -15.04%
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.03 1.44 0.02 0.01 0.44 0.22 36.10%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 30/10/14 08/11/13 07/11/12 22/11/11 01/11/10 11/11/09 -
Price 0.31 0.31 0.385 0.22 0.33 0.34 0.17 -
P/RPS 0.81 0.63 0.92 0.51 0.84 0.29 0.27 20.08%
P/EPS 12.57 11.11 -27.86 -3.17 15.13 4.89 6.77 10.85%
EY 7.95 9.00 -3.59 -31.58 6.61 20.44 14.77 -9.80%
DY 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.02 3.47 0.02 0.02 0.71 0.41 28.53%

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