Highlights

[K1] YoY Quarter Result on 2012-03-31 [#1]

Stock [K1]: K-ONE TECHNOLOGY BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     103.41%    YoY -     -69.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 32,623 45,886 36,086 35,904 31,212 24,373 12,088 17.99%
  YoY % -28.90% 27.16% 0.51% 15.03% 28.06% 101.63% -
  Horiz. % 269.88% 379.60% 298.53% 297.02% 258.21% 201.63% 100.00%
PBT 846 3,241 -5,597 628 2,077 1,587 -1,796 -
  YoY % -73.90% 157.91% -991.24% -69.76% 30.88% 188.36% -
  Horiz. % -47.10% -180.46% 311.64% -34.97% -115.65% -88.36% 100.00%
Tax -326 0 0 0 -20 -6 294 -
  YoY % 0.00% 0.00% 0.00% 0.00% -233.33% -102.04% -
  Horiz. % -110.88% 0.00% 0.00% 0.00% -6.80% -2.04% 100.00%
NP 520 3,241 -5,597 628 2,057 1,581 -1,502 -
  YoY % -83.96% 157.91% -991.24% -69.47% 30.11% 205.26% -
  Horiz. % -34.62% -215.78% 372.64% -41.81% -136.95% -105.26% 100.00%
NP to SH 520 3,241 -5,597 628 2,057 1,632 -1,499 -
  YoY % -83.96% 157.91% -991.24% -69.47% 26.04% 208.87% -
  Horiz. % -34.69% -216.21% 373.38% -41.89% -137.22% -108.87% 100.00%
Tax Rate 38.53 % - % - % - % 0.96 % 0.38 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 152.63% 0.00% -
  Horiz. % 10,139.47% 0.00% 0.00% 0.00% 252.63% 100.00% -
Total Cost 32,103 42,645 41,683 35,276 29,155 22,792 13,590 15.40%
  YoY % -24.72% 2.31% 18.16% 20.99% 27.92% 67.71% -
  Horiz. % 236.23% 313.80% 306.72% 259.57% 214.53% 167.71% 100.00%
Net Worth 6,547,666 4,645,433 3,696,273 45,390 3,572,463 49,939 44,623 129.57%
  YoY % 40.95% 25.68% 8,043.29% -98.73% 7,053.63% 11.91% -
  Horiz. % 14,673.23% 10,410.35% 8,283.30% 101.72% 8,005.84% 111.91% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 6,547,666 4,645,433 3,696,273 45,390 3,572,463 49,939 44,623 129.57%
  YoY % 40.95% 25.68% 8,043.29% -98.73% 7,053.63% 11.91% -
  Horiz. % 14,673.23% 10,410.35% 8,283.30% 101.72% 8,005.84% 111.91% 100.00%
NOSH 433,333 372,528 375,637 348,888 209,897 112,551 111,865 25.31%
  YoY % 16.32% -0.83% 7.67% 66.22% 86.49% 0.61% -
  Horiz. % 387.37% 333.01% 335.79% 311.88% 187.63% 100.61% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.59 % 7.06 % -15.51 % 1.75 % 6.59 % 6.49 % -12.43 % -
  YoY % -77.48% 145.52% -986.29% -73.44% 1.54% 152.21% -
  Horiz. % -12.79% -56.80% 124.78% -14.08% -53.02% -52.21% 100.00%
ROE 0.01 % 0.07 % -0.15 % 1.38 % 0.06 % 3.27 % -3.36 % -
  YoY % -85.71% 146.67% -110.87% 2,200.00% -98.17% 197.32% -
  Horiz. % -0.30% -2.08% 4.46% -41.07% -1.79% -97.32% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.53 12.32 9.61 10.29 14.87 21.65 10.81 -5.85%
  YoY % -38.88% 28.20% -6.61% -30.80% -31.32% 100.28% -
  Horiz. % 69.66% 113.97% 88.90% 95.19% 137.56% 200.28% 100.00%
EPS 0.12 0.87 -1.49 0.18 0.98 1.45 -1.34 -
  YoY % -86.21% 158.39% -927.78% -81.63% -32.41% 208.21% -
  Horiz. % -8.96% -64.93% 111.19% -13.43% -73.13% -108.21% 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 15.1100 12.4700 9.8400 0.1301 17.0200 0.4437 0.3989 83.21%
  YoY % 21.17% 26.73% 7,463.41% -99.24% 3,735.93% 11.23% -
  Horiz. % 3,787.92% 3,126.10% 2,466.78% 32.61% 4,266.73% 111.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,792
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.00 5.62 4.42 4.40 3.83 2.99 1.48 18.01%
  YoY % -28.83% 27.15% 0.45% 14.88% 28.09% 102.03% -
  Horiz. % 270.27% 379.73% 298.65% 297.30% 258.78% 202.03% 100.00%
EPS 0.06 0.40 -0.69 0.08 0.25 0.20 -0.18 -
  YoY % -85.00% 157.97% -962.50% -68.00% 25.00% 211.11% -
  Horiz. % -33.33% -222.22% 383.33% -44.44% -138.89% -111.11% 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 8.0261 5.6944 4.5309 0.0556 4.3791 0.0612 0.0547 129.57%
  YoY % 40.95% 25.68% 8,049.10% -98.73% 7,055.39% 11.88% -
  Horiz. % 14,672.94% 10,410.24% 8,283.18% 101.65% 8,005.67% 111.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.5000 0.3250 0.1250 0.2500 0.4100 0.1500 0.0800 -
P/RPS 6.64 2.64 1.30 2.43 2.76 0.69 0.74 44.13%
  YoY % 151.52% 103.08% -46.50% -11.96% 300.00% -6.76% -
  Horiz. % 897.30% 356.76% 175.68% 328.38% 372.97% 93.24% 100.00%
P/EPS 416.67 37.36 -8.39 138.89 41.84 10.34 -5.97 -
  YoY % 1,015.28% 545.29% -106.04% 231.96% 304.64% 273.20% -
  Horiz. % -6,979.40% -625.80% 140.54% -2,326.47% -700.84% -173.20% 100.00%
EY 0.24 2.68 -11.92 0.72 2.39 9.67 -16.75 -
  YoY % -91.04% 122.48% -1,755.56% -69.87% -75.28% 157.73% -
  Horiz. % -1.43% -16.00% 71.16% -4.30% -14.27% -57.73% 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 0.03 0.03 0.01 1.92 0.02 0.34 0.20 -27.10%
  YoY % 0.00% 200.00% -99.48% 9,500.00% -94.12% 70.00% -
  Horiz. % 15.00% 15.00% 5.00% 960.00% 10.00% 170.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 15/05/14 29/05/13 18/05/12 13/05/11 04/05/10 28/05/09 -
Price 0.6250 0.4050 0.1600 0.2500 0.4100 0.1400 0.0900 -
P/RPS 8.30 3.29 1.67 2.43 2.76 0.65 0.83 46.75%
  YoY % 152.28% 97.01% -31.28% -11.96% 324.62% -21.69% -
  Horiz. % 1,000.00% 396.39% 201.20% 292.77% 332.53% 78.31% 100.00%
P/EPS 520.83 46.55 -10.74 138.89 41.84 9.66 -6.72 -
  YoY % 1,018.86% 533.43% -107.73% 231.96% 333.13% 243.75% -
  Horiz. % -7,750.45% -692.71% 159.82% -2,066.82% -622.62% -143.75% 100.00%
EY 0.19 2.15 -9.31 0.72 2.39 10.36 -14.89 -
  YoY % -91.16% 123.09% -1,393.06% -69.87% -76.93% 169.58% -
  Horiz. % -1.28% -14.44% 62.53% -4.84% -16.05% -69.58% 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 0.04 0.03 0.02 1.92 0.02 0.32 0.23 -25.28%
  YoY % 33.33% 50.00% -98.96% 9,500.00% -93.75% 39.13% -
  Horiz. % 17.39% 13.04% 8.70% 834.78% 8.70% 139.13% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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