[K1] QoQ Annualized Quarter Result on 31-Mar-2012 [#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- 120.55%
YoY- -69.47%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 160,844 162,268 148,146 143,616 137,256 135,628 130,538 14.86%
PBT -11,410 -9,397 -15,124 2,512 -12,303 8,340 8,542 -
Tax -21 0 0 0 80 -46 -70 -55.02%
NP -11,431 -9,397 -15,124 2,512 -12,223 8,293 8,472 -
-
NP to SH -11,431 -9,397 -15,124 2,512 -12,223 8,293 8,472 -
-
Tax Rate - - - 0.00% - 0.55% 0.82% -
Total Cost 172,275 171,665 163,270 141,104 149,479 127,334 122,066 25.68%
-
Net Worth 41,281 4,185,648 4,070,758 45,390 3,970,154 5,466,423 48,755 -10.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 41,281 4,185,648 4,070,758 45,390 3,970,154 5,466,423 48,755 -10.45%
NOSH 364,037 359,591 353,364 348,888 309,443 299,038 276,862 19.92%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -7.11% -5.79% -10.21% 1.75% -8.91% 6.11% 6.49% -
ROE -27.69% -0.22% -0.37% 5.53% -0.31% 0.15% 17.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 44.18 45.13 41.92 41.16 44.36 45.35 47.15 -4.22%
EPS -3.14 -2.61 -4.28 0.72 -3.95 2.77 3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 11.64 11.52 0.1301 12.83 18.28 0.1761 -25.32%
Adjusted Per Share Value based on latest NOSH - 348,888
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.33 19.50 17.81 17.26 16.50 16.30 15.69 14.85%
EPS -1.37 -1.13 -1.82 0.30 -1.47 1.00 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0496 5.0308 4.8927 0.0546 4.7718 6.5702 0.0586 -10.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.19 0.19 0.23 0.25 0.32 0.25 0.43 -
P/RPS 0.43 0.42 0.55 0.61 0.72 0.55 0.91 -39.19%
P/EPS -6.05 -7.27 -5.37 34.72 -8.10 9.01 14.05 -
EY -16.53 -13.75 -18.61 2.88 -12.34 11.09 7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.02 0.02 1.92 0.02 0.01 2.44 -21.93%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 07/11/12 28/08/12 18/05/12 28/02/12 22/11/11 10/08/11 -
Price 0.14 0.22 0.20 0.25 0.31 0.33 0.31 -
P/RPS 0.32 0.49 0.48 0.61 0.70 0.73 0.66 -38.14%
P/EPS -4.46 -8.42 -4.67 34.72 -7.85 11.90 10.13 -
EY -22.43 -11.88 -21.40 2.88 -12.74 8.40 9.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.02 0.02 1.92 0.02 0.02 1.76 -21.16%

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