Highlights

[K1] QoQ Quarter Result on 2010-06-30 [#2]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 30-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     37.68%    YoY -     613.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 31,212 32,784 41,868 33,774 24,373 31,675 25,029 15.87%
  QoQ % -4.80% -21.70% 23.97% 38.57% -23.05% 26.55% -
  Horiz. % 124.70% 130.98% 167.28% 134.94% 97.38% 126.55% 100.00%
PBT 2,077 1,190 3,061 2,155 1,587 660 1,977 3.35%
  QoQ % 74.54% -61.12% 42.04% 35.79% 140.45% -66.62% -
  Horiz. % 105.06% 60.19% 154.83% 109.00% 80.27% 33.38% 100.00%
Tax -20 -126 0 6 -6 136 -357 -85.38%
  QoQ % 84.13% 0.00% 0.00% 200.00% -104.41% 138.10% -
  Horiz. % 5.60% 35.29% -0.00% -1.68% 1.68% -38.10% 100.00%
NP 2,057 1,064 3,061 2,161 1,581 796 1,620 17.28%
  QoQ % 93.33% -65.24% 41.65% 36.69% 98.62% -50.86% -
  Horiz. % 126.98% 65.68% 188.95% 133.40% 97.59% 49.14% 100.00%
NP to SH 2,057 1,241 2,994 2,247 1,632 1,039 1,435 27.16%
  QoQ % 65.75% -58.55% 33.24% 37.68% 57.07% -27.60% -
  Horiz. % 143.34% 86.48% 208.64% 156.59% 113.73% 72.40% 100.00%
Tax Rate 0.96 % 10.59 % - % -0.28 % 0.38 % -20.61 % 18.06 % -85.89%
  QoQ % -90.93% 0.00% 0.00% -173.68% 101.84% -214.12% -
  Horiz. % 5.32% 58.64% 0.00% -1.55% 2.10% -114.12% 100.00%
Total Cost 29,155 31,720 38,807 31,613 22,792 30,879 23,409 15.77%
  QoQ % -8.09% -18.26% 22.76% 38.70% -26.19% 31.91% -
  Horiz. % 124.55% 135.50% 165.78% 135.05% 97.36% 131.91% 100.00%
Net Worth 3,572,463 5,581,691 54,745 51,489 49,939 47,828 46,722 1,706.25%
  QoQ % -36.00% 10,095.65% 6.33% 3.10% 4.41% 2.37% -
  Horiz. % 7,646.17% 11,946.54% 117.17% 110.20% 106.89% 102.37% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,572,463 5,581,691 54,745 51,489 49,939 47,828 46,722 1,706.25%
  QoQ % -36.00% 10,095.65% 6.33% 3.10% 4.41% 2.37% -
  Horiz. % 7,646.17% 11,946.54% 117.17% 110.20% 106.89% 102.37% 100.00%
NOSH 209,897 113,495 113,840 112,914 112,551 112,857 112,992 51.17%
  QoQ % 84.94% -0.30% 0.82% 0.32% -0.27% -0.12% -
  Horiz. % 185.76% 100.45% 100.75% 99.93% 99.61% 99.88% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.59 % 3.25 % 7.31 % 6.40 % 6.49 % 2.51 % 6.47 % 1.23%
  QoQ % 102.77% -55.54% 14.22% -1.39% 158.57% -61.21% -
  Horiz. % 101.85% 50.23% 112.98% 98.92% 100.31% 38.79% 100.00%
ROE 0.06 % 0.02 % 5.47 % 4.36 % 3.27 % 2.17 % 3.07 % -92.76%
  QoQ % 200.00% -99.63% 25.46% 33.33% 50.69% -29.32% -
  Horiz. % 1.95% 0.65% 178.18% 142.02% 106.51% 70.68% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 14.87 28.89 36.78 29.91 21.65 28.07 22.15 -23.35%
  QoQ % -48.53% -21.45% 22.97% 38.15% -22.87% 26.73% -
  Horiz. % 67.13% 130.43% 166.05% 135.03% 97.74% 126.73% 100.00%
EPS 0.98 1.09 2.63 1.99 1.45 0.92 1.27 -15.88%
  QoQ % -10.09% -58.56% 32.16% 37.24% 57.61% -27.56% -
  Horiz. % 77.17% 85.83% 207.09% 156.69% 114.17% 72.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 17.0200 49.1800 0.4809 0.4560 0.4437 0.4238 0.4135 1,094.83%
  QoQ % -65.39% 10,126.66% 5.46% 2.77% 4.70% 2.49% -
  Horiz. % 4,116.08% 11,893.59% 116.30% 110.28% 107.30% 102.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.83 4.02 5.13 4.14 2.99 3.88 3.07 15.90%
  QoQ % -4.73% -21.64% 23.91% 38.46% -22.94% 26.38% -
  Horiz. % 124.76% 130.94% 167.10% 134.85% 97.39% 126.38% 100.00%
EPS 0.25 0.15 0.37 0.28 0.20 0.13 0.18 24.51%
  QoQ % 66.67% -59.46% 32.14% 40.00% 53.85% -27.78% -
  Horiz. % 138.89% 83.33% 205.56% 155.56% 111.11% 72.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.3791 6.8420 0.0671 0.0631 0.0612 0.0586 0.0573 1,705.65%
  QoQ % -36.00% 10,096.72% 6.34% 3.10% 4.44% 2.27% -
  Horiz. % 7,642.41% 11,940.66% 117.10% 110.12% 106.81% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4100 0.4600 0.2100 0.1300 0.1500 0.1400 0.0900 -
P/RPS 2.76 1.59 0.57 0.43 0.69 0.50 0.41 256.93%
  QoQ % 73.58% 178.95% 32.56% -37.68% 38.00% 21.95% -
  Horiz. % 673.17% 387.80% 139.02% 104.88% 168.29% 121.95% 100.00%
P/EPS 41.84 42.07 7.98 6.53 10.34 15.21 7.09 226.91%
  QoQ % -0.55% 427.19% 22.21% -36.85% -32.02% 114.53% -
  Horiz. % 590.13% 593.37% 112.55% 92.10% 145.84% 214.53% 100.00%
EY 2.39 2.38 12.52 15.31 9.67 6.58 14.11 -69.42%
  QoQ % 0.42% -80.99% -18.22% 58.32% 46.96% -53.37% -
  Horiz. % 16.94% 16.87% 88.73% 108.50% 68.53% 46.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 0.01 0.44 0.29 0.34 0.33 0.22 -79.81%
  QoQ % 100.00% -97.73% 51.72% -14.71% 3.03% 50.00% -
  Horiz. % 9.09% 4.55% 200.00% 131.82% 154.55% 150.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 25/02/11 01/11/10 30/07/10 04/05/10 25/02/10 11/11/09 -
Price 0.4100 0.3800 0.3400 0.1500 0.1400 0.1500 0.1700 -
P/RPS 2.76 1.32 0.92 0.50 0.65 0.53 0.77 134.40%
  QoQ % 109.09% 43.48% 84.00% -23.08% 22.64% -31.17% -
  Horiz. % 358.44% 171.43% 119.48% 64.94% 84.42% 68.83% 100.00%
P/EPS 41.84 34.75 12.93 7.54 9.66 16.29 13.39 113.88%
  QoQ % 20.40% 168.75% 71.49% -21.95% -40.70% 21.66% -
  Horiz. % 312.47% 259.52% 96.56% 56.31% 72.14% 121.66% 100.00%
EY 2.39 2.88 7.74 13.27 10.36 6.14 7.47 -53.25%
  QoQ % -17.01% -62.79% -41.67% 28.09% 68.73% -17.80% -
  Horiz. % 31.99% 38.55% 103.61% 177.64% 138.69% 82.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 0.01 0.71 0.33 0.32 0.35 0.41 -86.67%
  QoQ % 100.00% -98.59% 115.15% 3.13% -8.57% -14.63% -
  Horiz. % 4.88% 2.44% 173.17% 80.49% 78.05% 85.37% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS