[K1] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
04-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 242.71%
YoY- 27.37%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 132,799 131,690 114,851 96,416 84,131 70,590 63,186 63.85%
PBT 7,993 7,463 6,379 4,436 1,053 2,915 2,283 130.04%
Tax -126 136 -221 -237 63 -86 301 -
NP 7,867 7,599 6,158 4,199 1,116 2,829 2,584 109.63%
-
NP to SH 8,114 7,912 6,353 4,421 1,290 2,838 2,765 104.56%
-
Tax Rate 1.58% -1.82% 3.46% 5.34% -5.98% 2.95% -13.18% -
Total Cost 124,932 124,091 108,693 92,217 83,015 67,761 60,602 61.76%
-
Net Worth 5,581,691 54,745 51,489 49,939 47,828 46,722 45,146 2360.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 5,581,691 54,745 51,489 49,939 47,828 46,722 45,146 2360.10%
NOSH 113,495 113,840 112,914 112,551 112,857 112,992 112,499 0.58%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.92% 5.77% 5.36% 4.36% 1.33% 4.01% 4.09% -
ROE 0.15% 14.45% 12.34% 8.85% 2.70% 6.07% 6.12% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 117.01 115.68 101.71 85.66 74.55 62.47 56.17 62.89%
EPS 7.15 6.95 5.63 3.93 1.14 2.51 2.46 103.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 49.18 0.4809 0.456 0.4437 0.4238 0.4135 0.4013 2345.73%
Adjusted Per Share Value based on latest NOSH - 112,551
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.96 15.83 13.80 11.59 10.11 8.48 7.59 63.91%
EPS 0.98 0.95 0.76 0.53 0.16 0.34 0.33 106.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7087 0.0658 0.0619 0.06 0.0575 0.0562 0.0543 2358.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.46 0.21 0.13 0.15 0.14 0.09 0.09 -
P/RPS 0.39 0.18 0.13 0.18 0.19 0.14 0.16 80.82%
P/EPS 6.43 3.02 2.31 3.82 12.25 3.58 3.66 45.44%
EY 15.54 33.10 43.28 26.19 8.16 27.91 27.31 -31.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.44 0.29 0.34 0.33 0.22 0.22 -87.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 01/11/10 30/07/10 04/05/10 25/02/10 11/11/09 01/09/09 -
Price 0.38 0.34 0.15 0.14 0.15 0.17 0.09 -
P/RPS 0.32 0.29 0.15 0.16 0.20 0.27 0.16 58.53%
P/EPS 5.32 4.89 2.67 3.56 13.12 6.77 3.66 28.23%
EY 18.81 20.44 37.51 28.06 7.62 14.77 27.31 -21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.71 0.33 0.32 0.35 0.41 0.22 -87.19%

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