[K1] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -1.5%
YoY- 147.99%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 96,416 63,176 57,705 46,181 15,005 59.16%
PBT 4,436 2,865 5,891 5,923 2,418 16.36%
Tax -237 782 -68 -6 -3 197.90%
NP 4,199 3,647 5,823 5,917 2,415 14.81%
-
NP to SH 4,421 3,471 5,813 5,989 2,415 16.30%
-
Tax Rate 5.34% -27.29% 1.15% 0.10% 0.12% -
Total Cost 92,217 59,529 51,882 40,264 12,590 64.45%
-
Net Worth 49,939 44,623 41,223 20,370 14,470 36.27%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 49,939 44,623 41,223 20,370 14,470 36.27%
NOSH 112,551 111,865 112,021 102,568 37,781 31.35%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.36% 5.77% 10.09% 12.81% 16.09% -
ROE 8.85% 7.78% 14.10% 29.40% 16.69% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 85.66 56.47 51.51 45.02 39.72 21.16%
EPS 3.93 3.10 5.19 5.84 6.39 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4437 0.3989 0.368 0.1986 0.383 3.74%
Adjusted Per Share Value based on latest NOSH - 102,568
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.82 7.75 7.08 5.66 1.84 59.15%
EPS 0.54 0.43 0.71 0.73 0.30 15.81%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.0547 0.0505 0.025 0.0177 36.33%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.15 0.08 0.18 0.59 0.87 -
P/RPS 0.18 0.14 0.35 1.31 2.19 -46.43%
P/EPS 3.82 2.58 3.47 10.10 13.61 -27.19%
EY 26.19 38.79 28.83 9.90 7.35 37.36%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.49 2.97 2.27 -37.76%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 04/05/10 28/05/09 29/05/08 30/05/07 - -
Price 0.14 0.09 0.17 0.54 0.00 -
P/RPS 0.16 0.16 0.33 1.20 0.00 -
P/EPS 3.56 2.90 3.28 9.25 0.00 -
EY 28.06 34.48 30.52 10.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.23 0.46 2.72 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