[K1] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.55%
YoY- 97.15%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 50,210 40,248 36,824 45,377 39,741 36,940 33,608 30.65%
PBT 4,258 4,284 4,472 6,014 5,505 5,274 4,836 -8.12%
Tax 361 0 0 -6 0 0 0 -
NP 4,620 4,284 4,472 6,008 5,505 5,274 4,836 -2.99%
-
NP to SH 4,680 4,374 4,472 6,080 5,601 5,400 4,836 -2.16%
-
Tax Rate -8.48% 0.00% 0.00% 0.10% 0.00% 0.00% 0.00% -
Total Cost 45,590 35,964 32,352 39,369 34,236 31,666 28,772 35.87%
-
Net Worth 36,209 33,976 20,370 19,147 17,232 15,852 14,470 84.21%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 36,209 33,976 20,370 19,147 17,232 15,852 14,470 84.21%
NOSH 106,686 103,649 102,568 102,013 101,966 102,272 37,781 99.65%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.20% 10.64% 12.14% 13.24% 13.85% 14.28% 14.39% -
ROE 12.92% 12.87% 21.95% 31.75% 32.50% 34.06% 33.42% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.06 38.83 35.90 44.48 38.98 36.12 88.95 -34.56%
EPS 4.39 4.22 4.36 5.96 5.49 5.28 12.80 -50.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3394 0.3278 0.1986 0.1877 0.169 0.155 0.383 -7.73%
Adjusted Per Share Value based on latest NOSH - 102,119
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.03 4.84 4.43 5.45 4.78 4.44 4.04 30.57%
EPS 0.56 0.53 0.54 0.73 0.67 0.65 0.58 -2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0408 0.0245 0.023 0.0207 0.0191 0.0174 84.09%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.41 0.52 0.59 0.65 0.67 0.50 0.87 -
P/RPS 0.87 1.34 1.64 1.46 1.72 1.38 0.98 -7.62%
P/EPS 9.35 12.32 13.53 10.91 12.20 9.47 6.80 23.62%
EY 10.70 8.12 7.39 9.17 8.20 10.56 14.71 -19.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.59 2.97 3.46 3.96 3.23 2.27 -34.23%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 29/08/07 30/05/07 28/02/07 24/11/06 12/09/06 31/05/06 -
Price 0.35 0.41 0.54 0.62 0.68 0.69 0.45 -
P/RPS 0.74 1.06 1.50 1.39 1.74 1.91 0.51 28.13%
P/EPS 7.98 9.72 12.39 10.40 12.38 13.07 3.52 72.48%
EY 12.53 10.29 8.07 9.61 8.08 7.65 28.44 -42.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.25 2.72 3.30 4.02 4.45 1.17 -8.13%

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