[K1] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
01-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 77.18%
YoY- 2705.31%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 65,269 31,212 132,799 100,015 58,147 24,373 84,131 -15.60%
PBT 4,271 2,077 7,993 6,803 3,742 1,587 1,053 154.98%
Tax -35 -20 -126 0 0 -6 63 -
NP 4,236 2,057 7,867 6,803 3,742 1,581 1,116 143.92%
-
NP to SH 4,236 2,057 8,044 6,873 3,879 1,632 1,284 122.09%
-
Tax Rate 0.82% 0.96% 1.58% 0.00% 0.00% 0.38% -5.98% -
Total Cost 61,033 29,155 124,932 93,212 54,405 22,792 83,015 -18.58%
-
Net Worth 48,755 3,572,463 5,602,061 54,813 51,419 49,939 47,705 1.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 48,755 3,572,463 5,602,061 54,813 51,419 49,939 47,705 1.46%
NOSH 276,862 209,897 113,909 113,980 112,761 112,551 112,566 82.50%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.49% 6.59% 5.92% 6.80% 6.44% 6.49% 1.33% -
ROE 8.69% 0.06% 0.14% 12.54% 7.54% 3.27% 2.69% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.57 14.87 116.58 87.75 51.57 21.65 74.74 -53.76%
EPS 1.53 0.98 7.10 6.03 3.44 1.45 1.14 21.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 17.02 49.18 0.4809 0.456 0.4437 0.4238 -44.40%
Adjusted Per Share Value based on latest NOSH - 113,840
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.84 3.75 15.96 12.02 6.99 2.93 10.11 -15.63%
EPS 0.51 0.25 0.97 0.83 0.47 0.20 0.15 126.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0586 4.2938 6.7332 0.0659 0.0618 0.06 0.0573 1.51%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.43 0.41 0.46 0.21 0.13 0.15 0.14 -
P/RPS 1.82 2.76 0.39 0.24 0.25 0.69 0.19 352.90%
P/EPS 28.10 41.84 6.51 3.48 3.78 10.34 12.27 74.00%
EY 3.56 2.39 15.35 28.71 26.46 9.67 8.15 -42.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 0.02 0.01 0.44 0.29 0.34 0.33 280.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 13/05/11 25/02/11 01/11/10 30/07/10 04/05/10 25/02/10 -
Price 0.31 0.41 0.38 0.34 0.15 0.14 0.15 -
P/RPS 1.31 2.76 0.33 0.39 0.29 0.65 0.20 251.28%
P/EPS 20.26 41.84 5.38 5.64 4.36 9.66 13.15 33.50%
EY 4.94 2.39 18.58 17.74 22.93 10.36 7.60 -25.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.02 0.01 0.71 0.33 0.32 0.35 194.38%

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