[K1] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2.11%
YoY- -9.5%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 148,146 143,616 137,256 135,628 130,538 124,848 132,799 7.57%
PBT -15,124 2,512 -12,303 8,340 8,542 8,308 7,993 -
Tax 0 0 80 -46 -70 -80 -126 -
NP -15,124 2,512 -12,223 8,293 8,472 8,228 7,867 -
-
NP to SH -15,124 2,512 -12,223 8,293 8,472 8,228 8,044 -
-
Tax Rate - 0.00% - 0.55% 0.82% 0.96% 1.58% -
Total Cost 163,270 141,104 149,479 127,334 122,066 116,620 124,932 19.55%
-
Net Worth 4,070,758 45,390 3,970,154 5,466,423 48,755 3,572,463 5,602,061 -19.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 4,070,758 45,390 3,970,154 5,466,423 48,755 3,572,463 5,602,061 -19.18%
NOSH 353,364 348,888 309,443 299,038 276,862 209,897 113,909 112.85%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -10.21% 1.75% -8.91% 6.11% 6.49% 6.59% 5.92% -
ROE -0.37% 5.53% -0.31% 0.15% 17.38% 0.23% 0.14% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 41.92 41.16 44.36 45.35 47.15 59.48 116.58 -49.46%
EPS -4.28 0.72 -3.95 2.77 3.06 3.92 7.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.52 0.1301 12.83 18.28 0.1761 17.02 49.18 -62.03%
Adjusted Per Share Value based on latest NOSH - 342,068
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.81 17.26 16.50 16.30 15.69 15.01 15.96 7.59%
EPS -1.82 0.30 -1.47 1.00 1.02 0.99 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8927 0.0546 4.7718 6.5702 0.0586 4.2938 6.7332 -19.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.23 0.25 0.32 0.25 0.43 0.41 0.46 -
P/RPS 0.55 0.61 0.72 0.55 0.91 0.69 0.39 25.78%
P/EPS -5.37 34.72 -8.10 9.01 14.05 10.46 6.51 -
EY -18.61 2.88 -12.34 11.09 7.12 9.56 15.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.92 0.02 0.01 2.44 0.02 0.01 58.80%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 18/05/12 28/02/12 22/11/11 10/08/11 13/05/11 25/02/11 -
Price 0.20 0.25 0.31 0.33 0.31 0.41 0.38 -
P/RPS 0.48 0.61 0.70 0.73 0.66 0.69 0.33 28.40%
P/EPS -4.67 34.72 -7.85 11.90 10.13 10.46 5.38 -
EY -21.40 2.88 -12.74 8.40 9.87 9.56 18.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.92 0.02 0.02 1.76 0.02 0.01 58.80%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment