[K1] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 56.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 45,377 39,741 36,940 33,608 32,104 12,337 0 -
PBT 6,014 5,505 5,274 4,836 3,087 1,528 0 -
Tax -6 0 0 0 -735 0 0 -
NP 6,008 5,505 5,274 4,836 2,352 1,528 0 -
-
NP to SH 6,080 5,601 5,400 4,836 3,084 1,528 0 -
-
Tax Rate 0.10% 0.00% 0.00% 0.00% 23.81% 0.00% - -
Total Cost 39,369 34,236 31,666 28,772 29,752 10,809 0 -
-
Net Worth 19,147 17,232 15,852 14,470 9,007 4,238 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 19,147 17,232 15,852 14,470 9,007 4,238 0 -
NOSH 102,013 101,966 102,272 37,781 28,714 15,698 0 -
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.24% 13.85% 14.28% 14.39% 7.33% 12.39% 0.00% -
ROE 31.75% 32.50% 34.06% 33.42% 34.24% 36.05% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 44.48 38.98 36.12 88.95 105.14 78.59 0.00 -
EPS 5.96 5.49 5.28 12.80 10.10 9.73 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.169 0.155 0.383 0.295 0.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 37,781
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.45 4.78 4.44 4.04 3.86 1.48 0.00 -
EPS 0.73 0.67 0.65 0.58 0.37 0.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.0207 0.0191 0.0174 0.0108 0.0051 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 - - - -
Price 0.65 0.67 0.50 0.87 0.00 0.00 0.00 -
P/RPS 1.46 1.72 1.38 0.98 0.00 0.00 0.00 -
P/EPS 10.91 12.20 9.47 6.80 0.00 0.00 0.00 -
EY 9.17 8.20 10.56 14.71 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 3.96 3.23 2.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 24/11/06 12/09/06 31/05/06 06/03/06 09/01/06 - -
Price 0.62 0.68 0.69 0.45 0.65 0.50 0.00 -
P/RPS 1.39 1.74 1.91 0.51 0.62 0.00 0.00 -
P/EPS 10.40 12.38 13.07 3.52 6.44 0.00 0.00 -
EY 9.61 8.08 7.65 28.44 15.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 4.02 4.45 1.17 2.20 0.00 0.00 -

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 ⃤ & 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