[K1] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2.55%
YoY- 528.99%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 134,505 139,921 139,638 132,799 131,690 114,851 96,416 24.82%
PBT 7,445 8,522 8,483 7,993 7,463 6,379 4,436 41.18%
Tax -161 -161 -140 -126 136 -221 -237 -22.70%
NP 7,284 8,361 8,343 7,867 7,599 6,158 4,199 44.32%
-
NP to SH 7,461 8,471 8,539 8,114 7,912 6,353 4,421 41.70%
-
Tax Rate 2.16% 1.89% 1.65% 1.58% -1.82% 3.46% 5.34% -
Total Cost 127,221 131,560 131,295 124,932 124,091 108,693 92,217 23.90%
-
Net Worth 6,253,021 59,956 3,572,463 5,581,691 54,745 51,489 49,939 2395.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 6,253,021 59,956 3,572,463 5,581,691 54,745 51,489 49,939 2395.49%
NOSH 342,068 340,468 209,897 113,495 113,840 112,914 112,551 109.67%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.42% 5.98% 5.97% 5.92% 5.77% 5.36% 4.36% -
ROE 0.12% 14.13% 0.24% 0.15% 14.45% 12.34% 8.85% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.32 41.10 66.53 117.01 115.68 101.71 85.66 -40.46%
EPS 2.18 2.49 4.07 7.15 6.95 5.63 3.93 -32.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.28 0.1761 17.02 49.18 0.4809 0.456 0.4437 1090.16%
Adjusted Per Share Value based on latest NOSH - 113,495
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.17 16.82 16.78 15.96 15.83 13.80 11.59 24.83%
EPS 0.90 1.02 1.03 0.98 0.95 0.76 0.53 42.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5156 0.0721 4.2938 6.7087 0.0658 0.0619 0.06 2396.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.25 0.43 0.41 0.46 0.21 0.13 0.15 -
P/RPS 0.64 1.05 0.62 0.39 0.18 0.13 0.18 132.77%
P/EPS 11.46 17.28 10.08 6.43 3.02 2.31 3.82 107.86%
EY 8.72 5.79 9.92 15.54 33.10 43.28 26.19 -51.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 2.44 0.02 0.01 0.44 0.29 0.34 -90.45%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 10/08/11 13/05/11 25/02/11 01/11/10 30/07/10 04/05/10 -
Price 0.33 0.31 0.41 0.38 0.34 0.15 0.14 -
P/RPS 0.84 0.75 0.62 0.32 0.29 0.15 0.16 201.76%
P/EPS 15.13 12.46 10.08 5.32 4.89 2.67 3.56 162.14%
EY 6.61 8.03 9.92 18.81 20.44 37.51 28.06 -61.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.76 0.02 0.01 0.71 0.33 0.32 -84.22%

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