[K1] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 13.45%
YoY- 79.39%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 94,536 166,360 183,663 158,620 157,236 134,505 131,690 -5.36%
PBT 787 11,800 10,567 -5,235 -25,620 7,445 7,463 -31.24%
Tax 623 -1,088 -133 -21 115 -161 136 28.84%
NP 1,410 10,712 10,434 -5,256 -25,505 7,284 7,599 -24.45%
-
NP to SH 1,637 10,712 10,434 -5,256 -25,505 7,461 7,912 -23.07%
-
Tax Rate -79.16% 9.22% 1.26% - - 2.16% -1.82% -
Total Cost 93,126 155,648 173,229 163,876 182,741 127,221 124,091 -4.66%
-
Net Worth 8,291,831 72,848 5,189,113 42,249 4,273,542 6,253,021 54,745 130.70%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 2,730 - - - - - -
Div Payout % - 25.49% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 8,291,831 72,848 5,189,113 42,249 4,273,542 6,253,021 54,745 130.70%
NOSH 472,200 434,400 373,855 380,285 367,142 342,068 113,840 26.72%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.49% 6.44% 5.68% -3.31% -16.22% 5.42% 5.77% -
ROE 0.02% 14.70% 0.20% -12.44% -0.60% 0.12% 14.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.02 38.30 49.13 41.71 42.83 39.32 115.68 -25.32%
EPS 0.35 2.47 2.79 -1.38 -6.95 2.18 6.95 -39.20%
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.56 0.1677 13.88 0.1111 11.64 18.28 0.4809 82.04%
Adjusted Per Share Value based on latest NOSH - 380,285
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.36 20.00 22.07 19.06 18.90 16.17 15.83 -5.37%
EPS 0.20 1.29 1.25 -0.63 -3.07 0.90 0.95 -22.85%
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9661 0.0876 6.2369 0.0508 5.1364 7.5156 0.0658 130.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.185 0.235 0.37 0.16 0.19 0.25 0.21 -
P/RPS 0.92 0.61 0.75 0.38 0.44 0.64 0.18 31.21%
P/EPS 53.36 9.53 13.26 -11.58 -2.74 11.46 3.02 61.31%
EY 1.87 10.49 7.54 -8.64 -36.56 8.72 33.10 -38.02%
DY 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.40 0.03 1.44 0.02 0.01 0.44 -46.74%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 20/11/15 30/10/14 08/11/13 07/11/12 22/11/11 01/11/10 -
Price 0.155 0.31 0.31 0.385 0.22 0.33 0.34 -
P/RPS 0.77 0.81 0.63 0.92 0.51 0.84 0.29 17.65%
P/EPS 44.71 12.57 11.11 -27.86 -3.17 15.13 4.89 44.55%
EY 2.24 7.95 9.00 -3.59 -31.58 6.61 20.44 -30.79%
DY 0.00 2.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.85 0.02 3.47 0.02 0.02 0.71 -50.82%

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