Highlights

[K1] YoY Quarter Result on 2012-06-30 [#2]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -1,404.14%    YoY -     -475.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 37,924 37,085 35,728 38,169 34,057 33,774 15,339 16.28%
  YoY % 2.26% 3.80% -6.40% 12.07% 0.84% 120.18% -
  Horiz. % 247.24% 241.77% 232.92% 248.84% 222.03% 220.18% 100.00%
PBT 2,479 2,204 3,393 -8,190 2,194 2,155 212 50.63%
  YoY % 12.48% -35.04% 141.43% -473.29% 1.81% 916.51% -
  Horiz. % 1,169.34% 1,039.62% 1,600.47% -3,863.21% 1,034.91% 1,016.51% 100.00%
Tax 39 0 0 0 -15 6 -10 -
  YoY % 0.00% 0.00% 0.00% 0.00% -350.00% 160.00% -
  Horiz. % -390.00% -0.00% -0.00% -0.00% 150.00% -60.00% 100.00%
NP 2,518 2,204 3,393 -8,190 2,179 2,161 202 52.24%
  YoY % 14.25% -35.04% 141.43% -475.86% 0.83% 969.80% -
  Horiz. % 1,246.53% 1,091.09% 1,679.70% -4,054.46% 1,078.71% 1,069.80% 100.00%
NP to SH 2,518 2,204 3,393 -8,190 2,179 2,247 315 41.38%
  YoY % 14.25% -35.04% 141.43% -475.86% -3.03% 613.33% -
  Horiz. % 799.37% 699.68% 1,077.14% -2,600.00% 691.75% 713.33% 100.00%
Tax Rate -1.57 % - % - % - % 0.68 % -0.28 % 4.72 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 342.86% -105.93% -
  Horiz. % -33.26% 0.00% 0.00% 0.00% 14.41% -5.93% 100.00%
Total Cost 35,406 34,881 32,335 46,359 31,878 31,613 15,137 15.21%
  YoY % 1.51% 7.87% -30.25% 45.43% 0.84% 108.85% -
  Horiz. % 233.90% 230.44% 213.62% 306.26% 210.60% 208.85% 100.00%
Net Worth 68,463 48,786 40,082 4,193,280 59,956 51,489 45,146 7.18%
  YoY % 40.33% 21.72% -99.04% 6,893.87% 16.45% 14.05% -
  Horiz. % 151.65% 108.06% 88.78% 9,288.21% 132.81% 114.05% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 68,463 48,786 40,082 4,193,280 59,956 51,489 45,146 7.18%
  YoY % 40.33% 21.72% -99.04% 6,893.87% 16.45% 14.05% -
  Horiz. % 151.65% 108.06% 88.78% 9,288.21% 132.81% 114.05% 100.00%
NOSH 434,137 373,559 372,857 364,000 340,468 112,914 112,499 25.23%
  YoY % 16.22% 0.19% 2.43% 6.91% 201.53% 0.37% -
  Horiz. % 385.90% 332.05% 331.43% 323.56% 302.64% 100.37% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.64 % 5.94 % 9.50 % -21.46 % 6.40 % 6.40 % 1.32 % 30.88%
  YoY % 11.78% -37.47% 144.27% -435.31% 0.00% 384.85% -
  Horiz. % 503.03% 450.00% 719.70% -1,625.76% 484.85% 484.85% 100.00%
ROE 3.68 % 4.52 % 8.47 % -0.20 % 3.63 % 4.36 % 0.70 % 31.85%
  YoY % -18.58% -46.64% 4,335.00% -105.51% -16.74% 522.86% -
  Horiz. % 525.71% 645.71% 1,210.00% -28.57% 518.57% 622.86% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.74 9.93 9.58 10.49 10.00 29.91 13.63 -7.14%
  YoY % -11.98% 3.65% -8.67% 4.90% -66.57% 119.44% -
  Horiz. % 64.12% 72.85% 70.29% 76.96% 73.37% 219.44% 100.00%
EPS 0.58 0.59 0.91 -2.25 0.64 1.99 0.28 12.90%
  YoY % -1.69% -35.16% 140.44% -451.56% -67.84% 610.71% -
  Horiz. % 207.14% 210.71% 325.00% -803.57% 228.57% 710.71% 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 0.1577 0.1306 0.1075 11.5200 0.1761 0.4560 0.4013 -14.41%
  YoY % 20.75% 21.49% -99.07% 6,441.74% -61.38% 13.63% -
  Horiz. % 39.30% 32.54% 26.79% 2,870.67% 43.88% 113.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.65 4.55 4.38 4.68 4.17 4.14 1.88 16.28%
  YoY % 2.20% 3.88% -6.41% 12.23% 0.72% 120.21% -
  Horiz. % 247.34% 242.02% 232.98% 248.94% 221.81% 220.21% 100.00%
EPS 0.31 0.27 0.42 -1.00 0.27 0.28 0.04 40.65%
  YoY % 14.81% -35.71% 142.00% -470.37% -3.57% 600.00% -
  Horiz. % 775.00% 675.00% 1,050.00% -2,500.00% 675.00% 700.00% 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 0.0839 0.0598 0.0491 5.1401 0.0735 0.0631 0.0553 7.19%
  YoY % 40.30% 21.79% -99.04% 6,893.33% 16.48% 14.10% -
  Horiz. % 151.72% 108.14% 88.79% 9,294.94% 132.91% 114.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2700 0.4000 0.1300 0.2300 0.4300 0.1300 0.0900 -
P/RPS 3.09 4.03 1.36 2.19 4.30 0.43 0.66 29.33%
  YoY % -23.33% 196.32% -37.90% -49.07% 900.00% -34.85% -
  Horiz. % 468.18% 610.61% 206.06% 331.82% 651.52% 65.15% 100.00%
P/EPS 46.55 67.80 14.29 -10.22 67.19 6.53 32.14 6.37%
  YoY % -31.34% 374.46% 239.82% -115.21% 928.94% -79.68% -
  Horiz. % 144.84% 210.95% 44.46% -31.80% 209.05% 20.32% 100.00%
EY 2.15 1.48 7.00 -9.78 1.49 15.31 3.11 -5.96%
  YoY % 45.27% -78.86% 171.57% -756.38% -90.27% 392.28% -
  Horiz. % 69.13% 47.59% 225.08% -314.47% 47.91% 492.28% 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 1.71 3.06 1.21 0.02 2.44 0.29 0.22 40.72%
  YoY % -44.12% 152.89% 5,950.00% -99.18% 741.38% 31.82% -
  Horiz. % 777.27% 1,390.91% 550.00% 9.09% 1,109.09% 131.82% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 22/08/14 05/08/13 28/08/12 10/08/11 30/07/10 01/09/09 -
Price 0.1900 0.3750 0.1600 0.2000 0.3100 0.1500 0.0900 -
P/RPS 2.18 3.78 1.67 1.91 3.10 0.50 0.66 22.02%
  YoY % -42.33% 126.35% -12.57% -38.39% 520.00% -24.24% -
  Horiz. % 330.30% 572.73% 253.03% 289.39% 469.70% 75.76% 100.00%
P/EPS 32.76 63.56 17.58 -8.89 48.44 7.54 32.14 0.32%
  YoY % -48.46% 261.55% 297.75% -118.35% 542.44% -76.54% -
  Horiz. % 101.93% 197.76% 54.70% -27.66% 150.72% 23.46% 100.00%
EY 3.05 1.57 5.69 -11.25 2.06 13.27 3.11 -0.32%
  YoY % 94.27% -72.41% 150.58% -646.12% -84.48% 326.69% -
  Horiz. % 98.07% 50.48% 182.96% -361.74% 66.24% 426.69% 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 1.20 2.87 1.49 0.02 1.76 0.33 0.22 32.66%
  YoY % -58.19% 92.62% 7,350.00% -98.86% 433.33% 50.00% -
  Horiz. % 545.45% 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.
 


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
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS