[K1] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
04-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 408.41%
YoY- 208.87%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 132,799 133,353 116,294 97,492 84,131 69,941 54,854 80.00%
PBT 7,993 9,070 7,484 6,348 1,053 524 -3,168 -
Tax -126 0 0 -24 63 -97 568 -
NP 7,867 9,070 7,484 6,324 1,116 426 -2,600 -
-
NP to SH 8,044 9,164 7,758 6,528 1,284 326 -2,380 -
-
Tax Rate 1.58% 0.00% 0.00% 0.38% -5.98% 18.51% - -
Total Cost 124,932 124,282 108,810 91,168 83,015 69,514 57,454 67.60%
-
Net Worth 5,602,061 54,813 51,419 49,939 47,705 46,048 45,051 2369.52%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 5,602,061 54,813 51,419 49,939 47,705 46,048 45,051 2369.52%
NOSH 113,909 113,980 112,761 112,551 112,566 111,363 112,264 0.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.92% 6.80% 6.44% 6.49% 1.33% 0.61% -4.74% -
ROE 0.14% 16.72% 15.09% 13.07% 2.69% 0.71% -5.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 116.58 117.00 103.13 86.62 74.74 62.80 48.86 78.27%
EPS 7.10 8.04 6.88 5.80 1.14 0.29 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 49.18 0.4809 0.456 0.4437 0.4238 0.4135 0.4013 2345.73%
Adjusted Per Share Value based on latest NOSH - 112,551
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.96 16.03 13.98 11.72 10.11 8.41 6.59 80.05%
EPS 0.97 1.10 0.93 0.78 0.15 0.04 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7332 0.0659 0.0618 0.06 0.0573 0.0553 0.0541 2370.96%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.46 0.21 0.13 0.15 0.14 0.09 0.09 -
P/RPS 0.39 0.18 0.13 0.17 0.19 0.14 0.18 67.20%
P/EPS 6.51 2.61 1.89 2.59 12.27 30.68 -4.25 -
EY 15.35 38.29 52.92 38.67 8.15 3.26 -23.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.44 0.29 0.34 0.33 0.22 0.22 -87.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 01/11/10 30/07/10 04/05/10 25/02/10 11/11/09 01/09/09 -
Price 0.38 0.34 0.15 0.14 0.15 0.17 0.09 -
P/RPS 0.33 0.29 0.15 0.16 0.20 0.27 0.18 49.62%
P/EPS 5.38 4.23 2.18 2.41 13.15 57.95 -4.25 -
EY 18.58 23.65 45.87 41.43 7.60 1.73 -23.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.71 0.33 0.32 0.35 0.41 0.22 -87.19%

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