[K1] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -11.68%
YoY- -260.04%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 172,834 181,051 161,026 141,948 139,638 96,416 63,176 18.25%
PBT 10,168 9,984 -17,635 -13,766 8,483 4,436 2,865 23.49%
Tax -1,011 -133 -21 100 -140 -237 782 -
NP 9,157 9,851 -17,656 -13,666 8,343 4,199 3,647 16.57%
-
NP to SH 9,157 9,851 -17,656 -13,666 8,539 4,421 3,471 17.53%
-
Tax Rate 9.94% 1.33% - - 1.65% 5.34% -27.29% -
Total Cost 163,677 171,200 178,682 155,614 131,295 92,217 59,529 18.35%
-
Net Worth 6,547,666 4,645,433 3,696,273 45,390 3,572,463 49,939 44,623 129.57%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,730 - - - - - - -
Div Payout % 29.82% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 6,547,666 4,645,433 3,696,273 45,390 3,572,463 49,939 44,623 129.57%
NOSH 433,333 372,528 375,637 348,888 209,897 112,551 111,865 25.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.30% 5.44% -10.96% -9.63% 5.97% 4.36% 5.77% -
ROE 0.14% 0.21% -0.48% -30.11% 0.24% 8.85% 7.78% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 39.88 48.60 42.87 40.69 66.53 85.66 56.47 -5.62%
EPS 2.11 2.64 -4.70 -3.92 4.07 3.93 3.10 -6.20%
DPS 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.11 12.47 9.84 0.1301 17.02 0.4437 0.3989 83.20%
Adjusted Per Share Value based on latest NOSH - 348,888
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 20.77 21.76 19.35 17.06 16.78 11.59 7.59 18.25%
EPS 1.10 1.18 -2.12 -1.64 1.03 0.53 0.42 17.39%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8697 5.5834 4.4426 0.0546 4.2938 0.06 0.0536 129.59%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.50 0.325 0.125 0.25 0.41 0.15 0.08 -
P/RPS 1.25 0.67 0.29 0.61 0.62 0.18 0.14 44.00%
P/EPS 23.66 12.29 -2.66 -6.38 10.08 3.82 2.58 44.65%
EY 4.23 8.14 -37.60 -15.67 9.92 26.19 38.79 -30.86%
DY 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.01 1.92 0.02 0.34 0.20 -27.09%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 15/05/14 29/05/13 18/05/12 13/05/11 04/05/10 28/05/09 -
Price 0.625 0.405 0.16 0.25 0.41 0.14 0.09 -
P/RPS 1.57 0.83 0.37 0.61 0.62 0.16 0.16 46.29%
P/EPS 29.58 15.32 -3.40 -6.38 10.08 3.56 2.90 47.23%
EY 3.38 6.53 -29.38 -15.67 9.92 28.06 34.48 -32.08%
DY 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 0.02 1.92 0.02 0.32 0.23 -25.27%

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