[K1] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2.55%
YoY- 528.99%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 171,251 160,844 137,256 132,799 84,131 61,944 56,055 20.43%
PBT 1,146 -11,410 -12,317 7,993 1,053 5,915 5,755 -23.56%
Tax -133 -21 80 -126 63 240 180 -
NP 1,013 -11,431 -12,237 7,867 1,116 6,155 5,935 -25.50%
-
NP to SH 1,013 -11,431 -12,237 8,114 1,290 6,023 5,878 -25.38%
-
Tax Rate 11.61% - - 1.58% -5.98% -4.06% -3.13% -
Total Cost 170,238 172,275 149,493 124,932 83,015 55,789 50,120 22.58%
-
Net Worth 43,824 4,241,196 4,390,049 5,581,691 47,828 46,262 40,244 1.42%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 43,824 4,241,196 4,390,049 5,581,691 47,828 46,262 40,244 1.42%
NOSH 377,800 374,333 342,170 113,495 112,857 112,478 112,227 22.39%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.59% -7.11% -8.92% 5.92% 1.33% 9.94% 10.59% -
ROE 2.31% -0.27% -0.28% 0.15% 2.70% 13.02% 14.61% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 45.33 42.97 40.11 117.01 74.55 55.07 49.95 -1.60%
EPS 0.27 -3.05 -3.58 7.15 1.14 5.35 5.24 -38.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.116 11.33 12.83 49.18 0.4238 0.4113 0.3586 -17.13%
Adjusted Per Share Value based on latest NOSH - 113,495
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.00 19.72 16.83 16.28 10.32 7.59 6.87 20.44%
EPS 0.12 -1.40 -1.50 0.99 0.16 0.74 0.72 -25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0537 5.2001 5.3826 6.8437 0.0586 0.0567 0.0493 1.43%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.325 0.19 0.32 0.46 0.14 0.08 0.35 -
P/RPS 0.72 0.44 0.80 0.39 0.19 0.15 0.70 0.47%
P/EPS 121.21 -6.22 -8.95 6.43 12.25 1.49 6.68 62.03%
EY 0.83 -16.07 -11.18 15.54 8.16 66.94 14.96 -38.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.02 0.02 0.01 0.33 0.19 0.98 19.10%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 26/02/13 28/02/12 25/02/11 25/02/10 02/03/09 28/02/08 -
Price 0.355 0.14 0.31 0.38 0.15 0.09 0.27 -
P/RPS 0.78 0.33 0.77 0.32 0.20 0.16 0.54 6.31%
P/EPS 132.40 -4.58 -8.67 5.32 13.12 1.68 5.16 71.65%
EY 0.76 -21.81 -11.54 18.81 7.62 59.50 19.40 -41.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 0.01 0.02 0.01 0.35 0.22 0.75 26.38%

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