[K1] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -74.43%
YoY- 26.04%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 137,256 101,721 65,269 31,212 132,799 100,015 58,147 77.00%
PBT -12,303 6,255 4,271 2,077 7,993 6,803 3,742 -
Tax 80 -35 -35 -20 -126 0 0 -
NP -12,223 6,220 4,236 2,057 7,867 6,803 3,742 -
-
NP to SH -12,223 6,220 4,236 2,057 8,044 6,873 3,879 -
-
Tax Rate - 0.56% 0.82% 0.96% 1.58% 0.00% 0.00% -
Total Cost 149,479 95,501 61,033 29,155 124,932 93,212 54,405 95.80%
-
Net Worth 3,970,154 5,466,423 48,755 3,572,463 5,602,061 54,813 51,419 1698.94%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,970,154 5,466,423 48,755 3,572,463 5,602,061 54,813 51,419 1698.94%
NOSH 309,443 299,038 276,862 209,897 113,909 113,980 112,761 95.65%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -8.91% 6.11% 6.49% 6.59% 5.92% 6.80% 6.44% -
ROE -0.31% 0.11% 8.69% 0.06% 0.14% 12.54% 7.54% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.36 34.02 23.57 14.87 116.58 87.75 51.57 -9.52%
EPS -3.95 2.08 1.53 0.98 7.10 6.03 3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.83 18.28 0.1761 17.02 49.18 0.4809 0.456 819.46%
Adjusted Per Share Value based on latest NOSH - 209,897
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.50 12.23 7.84 3.75 15.96 12.02 6.99 77.00%
EPS -1.47 0.75 0.51 0.25 0.97 0.83 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7718 6.5702 0.0586 4.2938 6.7332 0.0659 0.0618 1698.97%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.32 0.25 0.43 0.41 0.46 0.21 0.13 -
P/RPS 0.72 0.73 1.82 2.76 0.39 0.24 0.25 102.03%
P/EPS -8.10 12.02 28.10 41.84 6.51 3.48 3.78 -
EY -12.34 8.32 3.56 2.39 15.35 28.71 26.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 2.44 0.02 0.01 0.44 0.29 -83.10%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 10/08/11 13/05/11 25/02/11 01/11/10 30/07/10 -
Price 0.31 0.33 0.31 0.41 0.38 0.34 0.15 -
P/RPS 0.70 0.97 1.31 2.76 0.33 0.39 0.29 79.65%
P/EPS -7.85 15.87 20.26 41.84 5.38 5.64 4.36 -
EY -12.74 6.30 4.94 2.39 18.58 17.74 22.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 1.76 0.02 0.01 0.71 0.33 -84.49%

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