Highlights

[K1] YoY Quarter Result on 2012-12-31 [#4]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -952.72%    YoY -     76.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 33,910 54,208 51,774 39,143 35,535 32,784 31,675 1.14%
  YoY % -37.44% 4.70% 32.27% 10.15% 8.39% 3.50% -
  Horiz. % 107.06% 171.14% 163.45% 123.58% 112.19% 103.50% 100.00%
PBT 3,130 4,015 2,019 -4,362 -18,558 1,190 660 29.60%
  YoY % -22.04% 98.86% 146.29% 76.50% -1,659.50% 80.30% -
  Horiz. % 474.24% 608.33% 305.91% -660.91% -2,811.82% 180.30% 100.00%
Tax 338 -685 -133 -21 115 -126 136 16.38%
  YoY % 149.34% -415.04% -533.33% -118.26% 191.27% -192.65% -
  Horiz. % 248.53% -503.68% -97.79% -15.44% 84.56% -92.65% 100.00%
NP 3,468 3,330 1,886 -4,383 -18,443 1,064 796 27.78%
  YoY % 4.14% 76.56% 143.03% 76.23% -1,833.36% 33.67% -
  Horiz. % 435.68% 418.34% 236.93% -550.63% -2,316.96% 133.67% 100.00%
NP to SH 3,468 3,330 1,886 -4,383 -18,443 1,241 1,039 22.24%
  YoY % 4.14% 76.56% 143.03% 76.23% -1,586.14% 19.44% -
  Horiz. % 333.78% 320.50% 181.52% -421.85% -1,775.07% 119.44% 100.00%
Tax Rate -10.80 % 17.06 % 6.59 % - % - % 10.59 % -20.61 % -10.21%
  YoY % -163.31% 158.88% 0.00% 0.00% 0.00% 151.38% -
  Horiz. % 52.40% -82.78% -31.97% 0.00% 0.00% -51.38% 100.00%
Total Cost 30,442 50,878 49,888 43,526 53,978 31,720 30,879 -0.24%
  YoY % -40.17% 1.98% 14.62% -19.36% 70.17% 2.72% -
  Horiz. % 98.58% 164.77% 161.56% 140.96% 174.80% 102.72% 100.00%
Net Worth 9,987,840 5,967,981 43,824 4,241,196 4,390,049 5,581,691 47,828 143.47%
  YoY % 67.36% 13,517.82% -98.97% -3.39% -21.35% 11,570.13% -
  Horiz. % 20,882.46% 12,477.79% 91.63% 8,867.44% 9,178.66% 11,670.13% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,251 2,730 - - - - - -
  YoY % 19.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.08% 100.00% - - - - -
Div Payout % 93.75 % 81.99 % - % - % - % - % - % -
  YoY % 14.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.34% 100.00% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 9,987,840 5,967,981 43,824 4,241,196 4,390,049 5,581,691 47,828 143.47%
  YoY % 67.36% 13,517.82% -98.97% -3.39% -21.35% 11,570.13% -
  Horiz. % 20,882.46% 12,477.79% 91.63% 8,867.44% 9,178.66% 11,670.13% 100.00%
NOSH 433,499 384,534 377,800 374,333 342,170 113,495 112,857 25.13%
  YoY % 12.73% 1.78% 0.93% 9.40% 201.48% 0.57% -
  Horiz. % 384.11% 340.73% 334.76% 331.69% 303.19% 100.57% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.23 % 6.14 % 3.64 % -11.20 % -51.90 % 3.25 % 2.51 % 26.37%
  YoY % 66.61% 68.68% 132.50% 78.42% -1,696.92% 29.48% -
  Horiz. % 407.57% 244.62% 145.02% -446.22% -2,067.73% 129.48% 100.00%
ROE 0.03 % 0.06 % 4.30 % -0.10 % -0.42 % 0.02 % 2.17 % -50.99%
  YoY % -50.00% -98.60% 4,400.00% 76.19% -2,200.00% -99.08% -
  Horiz. % 1.38% 2.76% 198.16% -4.61% -19.35% 0.92% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.82 14.10 13.70 10.46 10.39 28.89 28.07 -19.18%
  YoY % -44.54% 2.92% 30.98% 0.67% -64.04% 2.92% -
  Horiz. % 27.86% 50.23% 48.81% 37.26% 37.01% 102.92% 100.00%
EPS 0.80 0.87 0.50 -1.17 -5.39 1.09 0.92 -2.30%
  YoY % -8.05% 74.00% 142.74% 78.29% -594.50% 18.48% -
  Horiz. % 86.96% 94.57% 54.35% -127.17% -585.87% 118.48% 100.00%
DPS 0.75 0.71 0.00 0.00 0.00 0.00 0.00 -
  YoY % 5.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.63% 100.00% - - - - -
NAPS 23.0400 15.5200 0.1160 11.3300 12.8300 49.1800 0.4238 94.58%
  YoY % 48.45% 13,279.31% -98.98% -11.69% -73.91% 11,504.53% -
  Horiz. % 5,436.53% 3,662.10% 27.37% 2,673.43% 3,027.37% 11,604.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.16 6.64 6.35 4.80 4.36 4.02 3.88 1.17%
  YoY % -37.35% 4.57% 32.29% 10.09% 8.46% 3.61% -
  Horiz. % 107.22% 171.13% 163.66% 123.71% 112.37% 103.61% 100.00%
EPS 0.43 0.41 0.23 -0.54 -2.26 0.15 0.13 22.05%
  YoY % 4.88% 78.26% 142.59% 76.11% -1,606.67% 15.38% -
  Horiz. % 330.77% 315.38% 176.92% -415.38% -1,738.46% 115.38% 100.00%
DPS 0.40 0.33 0.00 0.00 0.00 0.00 0.00 -
  YoY % 21.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.21% 100.00% - - - - -
NAPS 12.2431 7.3156 0.0537 5.1989 5.3813 6.8420 0.0586 143.49%
  YoY % 67.36% 13,523.09% -98.97% -3.39% -21.35% 11,575.77% -
  Horiz. % 20,892.66% 12,483.96% 91.64% 8,871.84% 9,183.11% 11,675.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3250 0.4250 0.3250 0.1900 0.3200 0.4600 0.1400 -
P/RPS 4.15 3.01 2.37 1.82 3.08 1.59 0.50 42.27%
  YoY % 37.87% 27.00% 30.22% -40.91% 93.71% 218.00% -
  Horiz. % 830.00% 602.00% 474.00% 364.00% 616.00% 318.00% 100.00%
P/EPS 40.62 49.08 65.10 -16.23 -5.94 42.07 15.21 17.78%
  YoY % -17.24% -24.61% 501.11% -173.23% -114.12% 176.59% -
  Horiz. % 267.06% 322.68% 428.01% -106.71% -39.05% 276.59% 100.00%
EY 2.46 2.04 1.54 -6.16 -16.84 2.38 6.58 -15.12%
  YoY % 20.59% 32.47% 125.00% 63.42% -807.56% -63.83% -
  Horiz. % 37.39% 31.00% 23.40% -93.62% -255.93% 36.17% 100.00%
DY 2.31 1.67 0.00 0.00 0.00 0.00 0.00 -
  YoY % 38.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.32% 100.00% - - - - -
P/NAPS 0.01 0.03 2.80 0.02 0.02 0.01 0.33 -44.15%
  YoY % -66.67% -98.93% 13,900.00% 0.00% 100.00% -96.97% -
  Horiz. % 3.03% 9.09% 848.48% 6.06% 6.06% 3.03% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 19/02/14 26/02/13 28/02/12 25/02/11 25/02/10 -
Price 0.2800 0.5250 0.3550 0.1400 0.3100 0.3800 0.1500 -
P/RPS 3.58 3.72 2.59 1.34 2.99 1.32 0.53 37.47%
  YoY % -3.76% 43.63% 93.28% -55.18% 126.52% 149.06% -
  Horiz. % 675.47% 701.89% 488.68% 252.83% 564.15% 249.06% 100.00%
P/EPS 35.00 60.62 71.11 -11.96 -5.75 34.75 16.29 13.59%
  YoY % -42.26% -14.75% 694.57% -108.00% -116.55% 113.32% -
  Horiz. % 214.86% 372.13% 436.53% -73.42% -35.30% 213.32% 100.00%
EY 2.86 1.65 1.41 -8.36 -17.39 2.88 6.14 -11.95%
  YoY % 73.33% 17.02% 116.87% 51.93% -703.82% -53.09% -
  Horiz. % 46.58% 26.87% 22.96% -136.16% -283.22% 46.91% 100.00%
DY 2.68 1.35 0.00 0.00 0.00 0.00 0.00 -
  YoY % 98.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.52% 100.00% - - - - -
P/NAPS 0.01 0.03 3.06 0.01 0.02 0.01 0.35 -44.69%
  YoY % -66.67% -99.02% 30,500.00% -50.00% 100.00% -97.14% -
  Horiz. % 2.86% 8.57% 874.29% 2.86% 5.71% 2.86% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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