[K1] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -54.46%
YoY- -29.2%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 135,700 172,834 181,051 161,026 141,948 139,638 96,416 5.85%
PBT 8,672 10,168 9,984 -17,635 -13,766 8,483 4,436 11.80%
Tax 589 -1,011 -133 -21 100 -140 -237 -
NP 9,261 9,157 9,851 -17,656 -13,666 8,343 4,199 14.07%
-
NP to SH 9,315 9,157 9,851 -17,656 -13,666 8,539 4,421 13.21%
-
Tax Rate -6.79% 9.94% 1.33% - - 1.65% 5.34% -
Total Cost 126,439 163,677 171,200 178,682 155,614 131,295 92,217 5.39%
-
Net Worth 8,318,017 6,547,666 4,645,433 3,696,273 45,390 3,572,463 49,939 134.38%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 2,730 - - - - - -
Div Payout % - 29.82% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 8,318,017 6,547,666 4,645,433 3,696,273 45,390 3,572,463 49,939 134.38%
NOSH 468,620 433,333 372,528 375,637 348,888 209,897 112,551 26.80%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.82% 5.30% 5.44% -10.96% -9.63% 5.97% 4.36% -
ROE 0.11% 0.14% 0.21% -0.48% -30.11% 0.24% 8.85% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.96 39.88 48.60 42.87 40.69 66.53 85.66 -16.52%
EPS 1.99 2.11 2.64 -4.70 -3.92 4.07 3.93 -10.71%
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.75 15.11 12.47 9.84 0.1301 17.02 0.4437 84.83%
Adjusted Per Share Value based on latest NOSH - 375,637
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.64 21.19 22.20 19.74 17.40 17.12 11.82 5.86%
EPS 1.14 1.12 1.21 -2.16 -1.68 1.05 0.54 13.24%
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.1986 8.028 5.6957 4.532 0.0557 4.3802 0.0612 134.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.265 0.50 0.325 0.125 0.25 0.41 0.15 -
P/RPS 0.92 1.25 0.67 0.29 0.61 0.62 0.18 31.21%
P/EPS 13.33 23.66 12.29 -2.66 -6.38 10.08 3.82 23.13%
EY 7.50 4.23 8.14 -37.60 -15.67 9.92 26.19 -18.79%
DY 0.00 1.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.03 0.03 0.01 1.92 0.02 0.34 -44.41%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 27/05/15 15/05/14 29/05/13 18/05/12 13/05/11 04/05/10 -
Price 0.24 0.625 0.405 0.16 0.25 0.41 0.14 -
P/RPS 0.83 1.57 0.83 0.37 0.61 0.62 0.16 31.53%
P/EPS 12.07 29.58 15.32 -3.40 -6.38 10.08 3.56 22.54%
EY 8.28 3.38 6.53 -29.38 -15.67 9.92 28.06 -18.39%
DY 0.00 1.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.04 0.03 0.02 1.92 0.02 0.32 -43.84%

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