[K1] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 37.86%
YoY- -213.31%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 149,536 175,852 159,302 162,268 135,628 133,353 69,941 13.49%
PBT 10,380 11,397 -1,164 -9,397 8,340 9,070 524 64.45%
Tax -537 0 0 0 -46 0 -97 32.98%
NP 9,842 11,397 -1,164 -9,397 8,293 9,070 426 68.72%
-
NP to SH 9,842 11,397 -1,164 -9,397 8,293 9,164 326 76.41%
-
Tax Rate 5.17% 0.00% - - 0.55% 0.00% 18.51% -
Total Cost 139,693 164,454 160,466 171,665 127,334 124,282 69,514 12.32%
-
Net Worth 71,974 5,203,782 42,169 4,185,648 5,466,423 54,813 46,048 7.72%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 71,974 5,203,782 42,169 4,185,648 5,466,423 54,813 46,048 7.72%
NOSH 429,186 374,912 379,565 359,591 299,038 113,980 111,363 25.20%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.58% 6.48% -0.73% -5.79% 6.11% 6.80% 0.61% -
ROE 13.68% 0.22% -2.76% -0.22% 0.15% 16.72% 0.71% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 34.84 46.90 41.97 45.13 45.35 117.00 62.80 -9.34%
EPS 2.29 3.04 -0.31 -2.61 2.77 8.04 0.29 41.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 13.88 0.1111 11.64 18.28 0.4809 0.4135 -13.95%
Adjusted Per Share Value based on latest NOSH - 367,142
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.97 21.14 19.15 19.50 16.30 16.03 8.41 13.48%
EPS 1.18 1.37 -0.14 -1.13 1.00 1.10 0.04 75.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 6.2545 0.0507 5.0308 6.5702 0.0659 0.0553 7.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.235 0.37 0.16 0.19 0.25 0.21 0.09 -
P/RPS 0.67 0.79 0.38 0.42 0.55 0.18 0.14 29.79%
P/EPS 10.25 12.17 -52.17 -7.27 9.01 2.61 30.68 -16.69%
EY 9.76 8.22 -1.92 -13.75 11.09 38.29 3.26 20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.03 1.44 0.02 0.01 0.44 0.22 36.10%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 30/10/14 08/11/13 07/11/12 22/11/11 01/11/10 11/11/09 -
Price 0.31 0.31 0.385 0.22 0.33 0.34 0.17 -
P/RPS 0.89 0.66 0.92 0.49 0.73 0.29 0.27 21.98%
P/EPS 13.52 10.20 -125.54 -8.42 11.90 4.23 57.95 -21.53%
EY 7.40 9.81 -0.80 -11.88 8.40 23.65 1.73 27.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.02 3.47 0.02 0.02 0.71 0.41 28.53%

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