[K1] QoQ TTM 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- 24.54%
YoY- 178.79%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 139,921 139,638 132,799 131,690 114,851 96,416 84,131 40.50%
PBT 8,522 8,483 7,993 7,463 6,379 4,436 1,053 304.64%
Tax -161 -140 -126 136 -221 -237 63 -
NP 8,361 8,343 7,867 7,599 6,158 4,199 1,116 284.29%
-
NP to SH 8,471 8,539 8,114 7,912 6,353 4,421 1,290 251.87%
-
Tax Rate 1.89% 1.65% 1.58% -1.82% 3.46% 5.34% -5.98% -
Total Cost 131,560 131,295 124,932 124,091 108,693 92,217 83,015 36.04%
-
Net Worth 59,956 3,572,463 5,581,691 54,745 51,489 49,939 47,828 16.30%
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 59,956 3,572,463 5,581,691 54,745 51,489 49,939 47,828 16.30%
NOSH 340,468 209,897 113,495 113,840 112,914 112,551 112,857 109.20%
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 5.98% 5.97% 5.92% 5.77% 5.36% 4.36% 1.33% -
ROE 14.13% 0.24% 0.15% 14.45% 12.34% 8.85% 2.70% -
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 41.10 66.53 117.01 115.68 101.71 85.66 74.55 -32.83%
EPS 2.49 4.07 7.15 6.95 5.63 3.93 1.14 68.58%
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 16.82 16.78 15.96 15.83 13.80 11.59 10.11 40.53%
EPS 1.02 1.03 0.98 0.95 0.76 0.53 0.16 244.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 4.2938 6.7087 0.0658 0.0619 0.06 0.0575 16.32%
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 1.05 0.62 0.39 0.18 0.13 0.18 0.19 213.55%
P/EPS 17.28 10.08 6.43 3.02 2.31 3.82 12.25 25.85%
EY 5.79 9.92 15.54 33.10 43.28 26.19 8.16 -20.49%
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 0.75 0.62 0.32 0.29 0.15 0.16 0.20 141.95%
P/EPS 12.46 10.08 5.32 4.89 2.67 3.56 13.12 -3.39%
EY 8.03 9.92 18.81 20.44 37.51 28.06 7.62 3.56%
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