[K1] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.07%
YoY- -3.32%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 132,799 84,131 61,944 56,055 45,377 6,603 82.19%
PBT 7,993 1,053 5,915 5,755 6,014 1,209 45.87%
Tax -126 63 240 180 -6 -3 111.09%
NP 7,867 1,116 6,155 5,935 6,008 1,206 45.47%
-
NP to SH 8,114 1,290 6,023 5,878 6,080 1,206 46.38%
-
Tax Rate 1.58% -5.98% -4.06% -3.13% 0.10% 0.25% -
Total Cost 124,932 83,015 55,789 50,120 39,369 5,397 87.39%
-
Net Worth 5,581,691 47,828 46,262 40,244 19,167 10,075 253.51%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 5,581,691 47,828 46,262 40,244 19,167 10,075 253.51%
NOSH 113,495 112,857 112,478 112,227 102,119 28,714 31.61%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.92% 1.33% 9.94% 10.59% 13.24% 18.26% -
ROE 0.15% 2.70% 13.02% 14.61% 31.72% 11.97% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 117.01 74.55 55.07 49.95 44.44 23.00 38.42%
EPS 7.15 1.14 5.35 5.24 5.95 4.20 11.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 49.18 0.4238 0.4113 0.3586 0.1877 0.3509 168.58%
Adjusted Per Share Value based on latest NOSH - 112,227
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.28 10.32 7.59 6.87 5.56 0.81 82.17%
EPS 0.99 0.16 0.74 0.72 0.75 0.15 45.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.8437 0.0586 0.0567 0.0493 0.0235 0.0124 253.24%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 0.46 0.14 0.08 0.35 0.65 0.00 -
P/RPS 0.39 0.19 0.15 0.70 1.46 0.00 -
P/EPS 6.43 12.25 1.49 6.68 10.92 0.00 -
EY 15.54 8.16 66.94 14.96 9.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.33 0.19 0.98 3.46 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 25/02/11 25/02/10 02/03/09 28/02/08 28/02/07 - -
Price 0.38 0.15 0.09 0.27 0.62 0.00 -
P/RPS 0.32 0.20 0.16 0.54 1.40 0.00 -
P/EPS 5.32 13.12 1.68 5.16 10.41 0.00 -
EY 18.81 7.62 59.50 19.40 9.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.35 0.22 0.75 3.30 0.00 -

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