Highlights

[K1] QoQ Quarter Result on 2011-12-31 [#4]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -1,029.59%    YoY -     -1,586.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 47,628 38,169 35,904 35,535 36,452 34,057 31,212 32.44%
  QoQ % 24.78% 6.31% 1.04% -2.52% 7.03% 9.12% -
  Horiz. % 152.60% 122.29% 115.03% 113.85% 116.79% 109.12% 100.00%
PBT 514 -8,190 628 -18,558 1,984 2,194 2,077 -60.48%
  QoQ % 106.28% -1,404.14% 103.38% -1,035.38% -9.57% 5.63% -
  Horiz. % 24.75% -394.32% 30.24% -893.50% 95.52% 105.63% 100.00%
Tax 0 0 0 115 0 -15 -20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % -0.00% -0.00% -0.00% -575.00% -0.00% 75.00% 100.00%
NP 514 -8,190 628 -18,443 1,984 2,179 2,057 -60.23%
  QoQ % 106.28% -1,404.14% 103.41% -1,029.59% -8.95% 5.93% -
  Horiz. % 24.99% -398.15% 30.53% -896.60% 96.45% 105.93% 100.00%
NP to SH 514 -8,190 628 -18,443 1,984 2,179 2,057 -60.23%
  QoQ % 106.28% -1,404.14% 103.41% -1,029.59% -8.95% 5.93% -
  Horiz. % 24.99% -398.15% 30.53% -896.60% 96.45% 105.93% 100.00%
Tax Rate - % - % - % - % - % 0.68 % 0.96 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -29.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.83% 100.00%
Total Cost 47,114 46,359 35,276 53,978 34,468 31,878 29,155 37.59%
  QoQ % 1.63% 31.42% -34.65% 56.60% 8.12% 9.34% -
  Horiz. % 161.60% 159.01% 120.99% 185.14% 118.22% 109.34% 100.00%
Net Worth 4,273,542 4,193,280 45,390 4,390,049 6,253,021 59,956 3,572,463 12.65%
  QoQ % 1.91% 9,138.25% -98.97% -29.79% 10,329.25% -98.32% -
  Horiz. % 119.62% 117.38% 1.27% 122.89% 175.03% 1.68% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 4,273,542 4,193,280 45,390 4,390,049 6,253,021 59,956 3,572,463 12.65%
  QoQ % 1.91% 9,138.25% -98.97% -29.79% 10,329.25% -98.32% -
  Horiz. % 119.62% 117.38% 1.27% 122.89% 175.03% 1.68% 100.00%
NOSH 367,142 364,000 348,888 342,170 342,068 340,468 209,897 45.02%
  QoQ % 0.86% 4.33% 1.96% 0.03% 0.47% 62.21% -
  Horiz. % 174.91% 173.42% 166.22% 163.02% 162.97% 162.21% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.08 % -21.46 % 1.75 % -51.90 % 5.44 % 6.40 % 6.59 % -69.95%
  QoQ % 105.03% -1,326.29% 103.37% -1,054.04% -15.00% -2.88% -
  Horiz. % 16.39% -325.64% 26.56% -787.56% 82.55% 97.12% 100.00%
ROE 0.01 % -0.20 % 1.38 % -0.42 % 0.03 % 3.63 % 0.06 % -69.62%
  QoQ % 105.00% -114.49% 428.57% -1,500.00% -99.17% 5,950.00% -
  Horiz. % 16.67% -333.33% 2,300.00% -700.00% 50.00% 6,050.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.97 10.49 10.29 10.39 10.66 10.00 14.87 -8.69%
  QoQ % 23.64% 1.94% -0.96% -2.53% 6.60% -32.75% -
  Horiz. % 87.22% 70.54% 69.20% 69.87% 71.69% 67.25% 100.00%
EPS 0.14 -2.25 0.18 -5.39 0.58 0.64 0.98 -72.58%
  QoQ % 106.22% -1,350.00% 103.34% -1,029.31% -9.38% -34.69% -
  Horiz. % 14.29% -229.59% 18.37% -550.00% 59.18% 65.31% 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 11.6400 11.5200 0.1301 12.8300 18.2800 0.1761 17.0200 -22.32%
  QoQ % 1.04% 8,754.73% -98.99% -29.81% 10,280.47% -98.97% -
  Horiz. % 68.39% 67.69% 0.76% 75.38% 107.40% 1.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.84 4.68 4.40 4.36 4.47 4.17 3.83 32.38%
  QoQ % 24.79% 6.36% 0.92% -2.46% 7.19% 8.88% -
  Horiz. % 152.48% 122.19% 114.88% 113.84% 116.71% 108.88% 100.00%
EPS 0.06 -1.00 0.08 -2.26 0.24 0.27 0.25 -61.28%
  QoQ % 106.00% -1,350.00% 103.54% -1,041.67% -11.11% 8.00% -
  Horiz. % 24.00% -400.00% 32.00% -904.00% 96.00% 108.00% 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 5.2385 5.1401 0.0556 5.3813 7.6650 0.0735 4.3791 12.65%
  QoQ % 1.91% 9,144.78% -98.97% -29.79% 10,328.57% -98.32% -
  Horiz. % 119.63% 117.38% 1.27% 122.89% 175.04% 1.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1900 0.2300 0.2500 0.3200 0.2500 0.4300 0.4100 -
P/RPS 1.46 2.19 2.43 3.08 2.35 4.30 2.76 -34.52%
  QoQ % -33.33% -9.88% -21.10% 31.06% -45.35% 55.80% -
  Horiz. % 52.90% 79.35% 88.04% 111.59% 85.14% 155.80% 100.00%
P/EPS 135.71 -10.22 138.89 -5.94 43.10 67.19 41.84 118.65%
  QoQ % 1,427.89% -107.36% 2,438.22% -113.78% -35.85% 60.59% -
  Horiz. % 324.35% -24.43% 331.96% -14.20% 103.01% 160.59% 100.00%
EY 0.74 -9.78 0.72 -16.84 2.32 1.49 2.39 -54.13%
  QoQ % 107.57% -1,458.33% 104.28% -825.86% 55.70% -37.66% -
  Horiz. % 30.96% -409.21% 30.13% -704.60% 97.07% 62.34% 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 0.02 1.92 0.02 0.01 2.44 0.02 -
  QoQ % 0.00% -98.96% 9,500.00% 100.00% -99.59% 12,100.00% -
  Horiz. % 100.00% 100.00% 9,600.00% 100.00% 50.00% 12,200.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 28/08/12 18/05/12 28/02/12 22/11/11 10/08/11 13/05/11 -
Price 0.2200 0.2000 0.2500 0.3100 0.3300 0.3100 0.4100 -
P/RPS 1.70 1.91 2.43 2.99 3.10 3.10 2.76 -27.54%
  QoQ % -10.99% -21.40% -18.73% -3.55% 0.00% 12.32% -
  Horiz. % 61.59% 69.20% 88.04% 108.33% 112.32% 112.32% 100.00%
P/EPS 157.14 -8.89 138.89 -5.75 56.90 48.44 41.84 141.04%
  QoQ % 1,867.60% -106.40% 2,515.48% -110.11% 17.46% 15.77% -
  Horiz. % 375.57% -21.25% 331.96% -13.74% 135.99% 115.77% 100.00%
EY 0.64 -11.25 0.72 -17.39 1.76 2.06 2.39 -58.35%
  QoQ % 105.69% -1,662.50% 104.14% -1,088.07% -14.56% -13.81% -
  Horiz. % 26.78% -470.71% 30.13% -727.62% 73.64% 86.19% 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 0.02 1.92 0.02 0.02 1.76 0.02 -
  QoQ % 0.00% -98.96% 9,500.00% 0.00% -98.86% 8,700.00% -
  Horiz. % 100.00% 100.00% 9,600.00% 100.00% 100.00% 8,800.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

481  376  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.68-0.065 
 DNEX 0.89+0.025 
 BORNOIL 0.035-0.005 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.115-0.01 
 CENSOF 0.495+0.055 
 QES 0.835+0.095 
 KNM 0.2050.00 
 UCREST 0.385+0.03 
 SOLUTN 1.38-0.06 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS