[K1] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 120.59%
YoY- -92.87%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 121,701 101,721 100,015 52,456 43,809 37,658 29,806 26.39%
PBT -7,048 6,255 6,803 393 3,393 3,194 4,129 -
Tax 0 -35 0 -73 253 271 0 -
NP -7,048 6,220 6,803 320 3,646 3,465 4,129 -
-
NP to SH -7,048 6,220 6,873 245 3,437 3,510 4,201 -
-
Tax Rate - 0.56% 0.00% 18.58% -7.46% -8.48% 0.00% -
Total Cost 128,749 95,501 93,212 52,136 40,163 34,193 25,677 30.79%
-
Net Worth 4,185,649 5,466,423 54,813 46,048 43,636 36,209 17,232 149.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,185,649 5,466,423 54,813 46,048 43,636 36,209 17,232 149.57%
NOSH 359,591 299,038 113,980 111,363 112,320 106,686 101,966 23.35%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -5.79% 6.11% 6.80% 0.61% 8.32% 9.20% 13.85% -
ROE -0.17% 0.11% 12.54% 0.53% 7.88% 9.69% 24.38% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.84 34.02 87.75 47.10 39.00 35.30 29.23 2.46%
EPS -1.96 2.08 6.03 0.22 3.06 3.29 4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.64 18.28 0.4809 0.4135 0.3885 0.3394 0.169 102.33%
Adjusted Per Share Value based on latest NOSH - 112,992
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.63 12.23 12.02 6.30 5.27 4.53 3.58 26.41%
EPS -0.85 0.75 0.83 0.03 0.41 0.42 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0308 6.5702 0.0659 0.0553 0.0524 0.0435 0.0207 149.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.25 0.21 0.09 0.10 0.41 0.67 -
P/RPS 0.56 0.73 0.24 0.19 0.26 1.16 2.29 -20.90%
P/EPS -9.69 12.02 3.48 40.91 3.27 12.46 16.26 -
EY -10.32 8.32 28.71 2.44 30.60 8.02 6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.01 0.44 0.22 0.26 1.21 3.96 -58.54%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 22/11/11 01/11/10 11/11/09 28/11/08 20/11/07 24/11/06 -
Price 0.22 0.33 0.34 0.17 0.08 0.35 0.68 -
P/RPS 0.65 0.97 0.39 0.36 0.21 0.99 2.33 -19.15%
P/EPS -11.22 15.87 5.64 77.27 2.61 10.64 16.50 -
EY -8.91 6.30 17.74 1.29 38.25 9.40 6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.71 0.41 0.21 1.03 4.02 -58.64%

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