Highlights

[K1] YoY Quarter Result on 2011-06-30 [#2]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 10-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     5.93%    YoY -     -3.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 37,085 35,728 38,169 34,057 33,774 15,339 15,329 15.86%
  YoY % 3.80% -6.40% 12.07% 0.84% 120.18% 0.07% -
  Horiz. % 241.93% 233.07% 249.00% 222.17% 220.33% 100.07% 100.00%
PBT 2,204 3,393 -8,190 2,194 2,155 212 794 18.54%
  YoY % -35.04% 141.43% -473.29% 1.81% 916.51% -73.30% -
  Horiz. % 277.58% 427.33% -1,031.49% 276.32% 271.41% 26.70% 100.00%
Tax 0 0 0 -15 6 -10 471 -
  YoY % 0.00% 0.00% 0.00% -350.00% 160.00% -102.12% -
  Horiz. % 0.00% 0.00% 0.00% -3.18% 1.27% -2.12% 100.00%
NP 2,204 3,393 -8,190 2,179 2,161 202 1,265 9.69%
  YoY % -35.04% 141.43% -475.86% 0.83% 969.80% -84.03% -
  Horiz. % 174.23% 268.22% -647.43% 172.25% 170.83% 15.97% 100.00%
NP to SH 2,204 3,393 -8,190 2,179 2,247 315 1,021 13.68%
  YoY % -35.04% 141.43% -475.86% -3.03% 613.33% -69.15% -
  Horiz. % 215.87% 332.32% -802.15% 213.42% 220.08% 30.85% 100.00%
Tax Rate - % - % - % 0.68 % -0.28 % 4.72 % -59.32 % -
  YoY % 0.00% 0.00% 0.00% 342.86% -105.93% 107.96% -
  Horiz. % 0.00% 0.00% 0.00% -1.15% 0.47% -7.96% 100.00%
Total Cost 34,881 32,335 46,359 31,878 31,613 15,137 14,064 16.34%
  YoY % 7.87% -30.25% 45.43% 0.84% 108.85% 7.63% -
  Horiz. % 248.02% 229.91% 329.63% 226.66% 224.78% 107.63% 100.00%
Net Worth 48,786 40,082 4,193,280 59,956 51,489 45,146 4,230,978 -52.45%
  YoY % 21.72% -99.04% 6,893.87% 16.45% 14.05% -98.93% -
  Horiz. % 1.15% 0.95% 99.11% 1.42% 1.22% 1.07% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 48,786 40,082 4,193,280 59,956 51,489 45,146 4,230,978 -52.45%
  YoY % 21.72% -99.04% 6,893.87% 16.45% 14.05% -98.93% -
  Horiz. % 1.15% 0.95% 99.11% 1.42% 1.22% 1.07% 100.00%
NOSH 373,559 372,857 364,000 340,468 112,914 112,499 112,197 22.19%
  YoY % 0.19% 2.43% 6.91% 201.53% 0.37% 0.27% -
  Horiz. % 332.95% 332.32% 324.43% 303.45% 100.64% 100.27% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.94 % 9.50 % -21.46 % 6.40 % 6.40 % 1.32 % 8.25 % -5.33%
  YoY % -37.47% 144.27% -435.31% 0.00% 384.85% -84.00% -
  Horiz. % 72.00% 115.15% -260.12% 77.58% 77.58% 16.00% 100.00%
ROE 4.52 % 8.47 % -0.20 % 3.63 % 4.36 % 0.70 % 0.02 % 146.70%
  YoY % -46.64% 4,335.00% -105.51% -16.74% 522.86% 3,400.00% -
  Horiz. % 22,600.00% 42,350.00% -1,000.00% 18,150.00% 21,800.00% 3,500.00% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.93 9.58 10.49 10.00 29.91 13.63 13.66 -5.17%
  YoY % 3.65% -8.67% 4.90% -66.57% 119.44% -0.22% -
  Horiz. % 72.69% 70.13% 76.79% 73.21% 218.96% 99.78% 100.00%
EPS 0.59 0.91 -2.25 0.64 1.99 0.28 0.91 -6.96%
  YoY % -35.16% 140.44% -451.56% -67.84% 610.71% -69.23% -
  Horiz. % 64.84% 100.00% -247.25% 70.33% 218.68% 30.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1306 0.1075 11.5200 0.1761 0.4560 0.4013 37.7100 -61.09%
  YoY % 21.49% -99.07% 6,441.74% -61.38% 13.63% -98.94% -
  Horiz. % 0.35% 0.29% 30.55% 0.47% 1.21% 1.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.55 4.38 4.68 4.17 4.14 1.88 1.88 15.86%
  YoY % 3.88% -6.41% 12.23% 0.72% 120.21% 0.00% -
  Horiz. % 242.02% 232.98% 248.94% 221.81% 220.21% 100.00% 100.00%
EPS 0.27 0.42 -1.00 0.27 0.28 0.04 0.13 12.95%
  YoY % -35.71% 142.00% -470.37% -3.57% 600.00% -69.23% -
  Horiz. % 207.69% 323.08% -769.23% 207.69% 215.38% 30.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0598 0.0491 5.1401 0.0735 0.0631 0.0553 5.1863 -52.45%
  YoY % 21.79% -99.04% 6,893.33% 16.48% 14.10% -98.93% -
  Horiz. % 1.15% 0.95% 99.11% 1.42% 1.22% 1.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.4000 0.1300 0.2300 0.4300 0.1300 0.0900 0.1400 -
P/RPS 4.03 1.36 2.19 4.30 0.43 0.66 1.02 25.72%
  YoY % 196.32% -37.90% -49.07% 900.00% -34.85% -35.29% -
  Horiz. % 395.10% 133.33% 214.71% 421.57% 42.16% 64.71% 100.00%
P/EPS 67.80 14.29 -10.22 67.19 6.53 32.14 15.38 28.04%
  YoY % 374.46% 239.82% -115.21% 928.94% -79.68% 108.97% -
  Horiz. % 440.83% 92.91% -66.45% 436.87% 42.46% 208.97% 100.00%
EY 1.48 7.00 -9.78 1.49 15.31 3.11 6.50 -21.85%
  YoY % -78.86% 171.57% -756.38% -90.27% 392.28% -52.15% -
  Horiz. % 22.77% 107.69% -150.46% 22.92% 235.54% 47.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.06 1.21 0.02 2.44 0.29 0.22 0.00 -
  YoY % 152.89% 5,950.00% -99.18% 741.38% 31.82% 0.00% -
  Horiz. % 1,390.91% 550.00% 9.09% 1,109.09% 131.82% 100.00% -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 05/08/13 28/08/12 10/08/11 30/07/10 01/09/09 28/08/08 -
Price 0.3750 0.1600 0.2000 0.3100 0.1500 0.0900 0.1100 -
P/RPS 3.78 1.67 1.91 3.10 0.50 0.66 0.81 29.26%
  YoY % 126.35% -12.57% -38.39% 520.00% -24.24% -18.52% -
  Horiz. % 466.67% 206.17% 235.80% 382.72% 61.73% 81.48% 100.00%
P/EPS 63.56 17.58 -8.89 48.44 7.54 32.14 12.09 31.85%
  YoY % 261.55% 297.75% -118.35% 542.44% -76.54% 165.84% -
  Horiz. % 525.72% 145.41% -73.53% 400.66% 62.37% 265.84% 100.00%
EY 1.57 5.69 -11.25 2.06 13.27 3.11 8.27 -24.18%
  YoY % -72.41% 150.58% -646.12% -84.48% 326.69% -62.39% -
  Horiz. % 18.98% 68.80% -136.03% 24.91% 160.46% 37.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.87 1.49 0.02 1.76 0.33 0.22 0.00 -
  YoY % 92.62% 7,350.00% -98.86% 433.33% 50.00% 0.00% -
  Horiz. % 1,304.55% 677.27% 9.09% 800.00% 150.00% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
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. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

150  195  490  1475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.805-0.005 
 IMPIANA 0.09+0.015 
 KNM 0.24+0.01 
 SKPRES-WB 0.27-0.005 
 TFP 0.105-0.005 
 VS-WB 0.59+0.01 
 VIS 1.57+0.20 
 MINETEC-PR 0.0050.00 
 KAB 0.405-0.005 
 DESTINI 0.27+0.02 
PARTNERS & BROKERS