[K1] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 43.7%
YoY- 129.76%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 139,638 132,799 131,690 114,851 96,416 84,131 70,590 57.64%
PBT 8,483 7,993 7,463 6,379 4,436 1,053 2,915 103.96%
Tax -140 -126 136 -221 -237 63 -86 38.42%
NP 8,343 7,867 7,599 6,158 4,199 1,116 2,829 105.78%
-
NP to SH 8,539 8,114 7,912 6,353 4,421 1,290 2,838 108.55%
-
Tax Rate 1.65% 1.58% -1.82% 3.46% 5.34% -5.98% 2.95% -
Total Cost 131,295 124,932 124,091 108,693 92,217 83,015 67,761 55.48%
-
Net Worth 3,572,463 5,581,691 54,745 51,489 49,939 47,828 46,722 1706.25%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,572,463 5,581,691 54,745 51,489 49,939 47,828 46,722 1706.25%
NOSH 209,897 113,495 113,840 112,914 112,551 112,857 112,992 51.17%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.97% 5.92% 5.77% 5.36% 4.36% 1.33% 4.01% -
ROE 0.24% 0.15% 14.45% 12.34% 8.85% 2.70% 6.07% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 66.53 117.01 115.68 101.71 85.66 74.55 62.47 4.29%
EPS 4.07 7.15 6.95 5.63 3.93 1.14 2.51 38.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.02 49.18 0.4809 0.456 0.4437 0.4238 0.4135 1094.83%
Adjusted Per Share Value based on latest NOSH - 112,914
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.78 15.96 15.83 13.80 11.59 10.11 8.48 57.68%
EPS 1.03 0.98 0.95 0.76 0.53 0.16 0.34 109.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2938 6.7087 0.0658 0.0619 0.06 0.0575 0.0562 1705.30%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.41 0.46 0.21 0.13 0.15 0.14 0.09 -
P/RPS 0.62 0.39 0.18 0.13 0.18 0.19 0.14 169.92%
P/EPS 10.08 6.43 3.02 2.31 3.82 12.25 3.58 99.52%
EY 9.92 15.54 33.10 43.28 26.19 8.16 27.91 -49.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.44 0.29 0.34 0.33 0.22 -79.81%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 25/02/11 01/11/10 30/07/10 04/05/10 25/02/10 11/11/09 -
Price 0.41 0.38 0.34 0.15 0.14 0.15 0.17 -
P/RPS 0.62 0.32 0.29 0.15 0.16 0.20 0.27 74.14%
P/EPS 10.08 5.32 4.89 2.67 3.56 13.12 6.77 30.42%
EY 9.92 18.81 20.44 37.51 28.06 7.62 14.77 -23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.71 0.33 0.32 0.35 0.41 -86.67%

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