[K1] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -54.55%
YoY- -78.58%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 160,844 137,256 132,799 84,131 61,944 56,055 45,377 23.45%
PBT -11,410 -12,317 7,993 1,053 5,915 5,755 6,014 -
Tax -21 80 -126 63 240 180 -6 23.19%
NP -11,431 -12,237 7,867 1,116 6,155 5,935 6,008 -
-
NP to SH -11,431 -12,237 8,114 1,290 6,023 5,878 6,080 -
-
Tax Rate - - 1.58% -5.98% -4.06% -3.13% 0.10% -
Total Cost 172,275 149,493 124,932 83,015 55,789 50,120 39,369 27.86%
-
Net Worth 4,241,196 4,390,049 5,581,691 47,828 46,262 40,244 19,167 145.73%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,241,196 4,390,049 5,581,691 47,828 46,262 40,244 19,167 145.73%
NOSH 374,333 342,170 113,495 112,857 112,478 112,227 102,119 24.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -7.11% -8.92% 5.92% 1.33% 9.94% 10.59% 13.24% -
ROE -0.27% -0.28% 0.15% 2.70% 13.02% 14.61% 31.72% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.97 40.11 117.01 74.55 55.07 49.95 44.44 -0.55%
EPS -3.05 -3.58 7.15 1.14 5.35 5.24 5.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.33 12.83 49.18 0.4238 0.4113 0.3586 0.1877 97.93%
Adjusted Per Share Value based on latest NOSH - 112,857
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.72 16.83 16.28 10.32 7.59 6.87 5.56 23.46%
EPS -1.40 -1.50 0.99 0.16 0.74 0.72 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2001 5.3826 6.8437 0.0586 0.0567 0.0493 0.0235 145.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.32 0.46 0.14 0.08 0.35 0.65 -
P/RPS 0.44 0.80 0.39 0.19 0.15 0.70 1.46 -18.10%
P/EPS -6.22 -8.95 6.43 12.25 1.49 6.68 10.92 -
EY -16.07 -11.18 15.54 8.16 66.94 14.96 9.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.01 0.33 0.19 0.98 3.46 -57.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 25/02/10 02/03/09 28/02/08 28/02/07 -
Price 0.14 0.31 0.38 0.15 0.09 0.27 0.62 -
P/RPS 0.33 0.77 0.32 0.20 0.16 0.54 1.40 -21.38%
P/EPS -4.58 -8.67 5.32 13.12 1.68 5.16 10.41 -
EY -21.81 -11.54 18.81 7.62 59.50 19.40 9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.02 0.01 0.35 0.22 0.75 3.30 -61.92%

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