[K1] YoY Cumulative 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- 6.8%
YoY- -213.31%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 112,152 131,889 119,477 121,701 101,721 100,015 52,456 13.49%
PBT 7,785 8,548 -873 -7,048 6,255 6,803 393 64.45%
Tax -403 0 0 0 -35 0 -73 32.92%
NP 7,382 8,548 -873 -7,048 6,220 6,803 320 68.68%
-
NP to SH 7,382 8,548 -873 -7,048 6,220 6,873 245 76.35%
-
Tax Rate 5.18% 0.00% - - 0.56% 0.00% 18.58% -
Total Cost 104,770 123,341 120,350 128,749 95,501 93,212 52,136 12.32%
-
Net Worth 71,974 5,203,782 42,169 4,185,649 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 4,185,649 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 10.26% 0.16% -2.07% -0.17% 0.11% 12.54% 0.53% -
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 26.13 35.18 31.48 33.84 34.02 87.75 47.10 -9.34%
EPS 1.72 2.28 -0.23 -1.96 2.08 6.03 0.22 40.85%
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 13.48 15.85 14.36 14.63 12.23 12.02 6.30 13.50%
EPS 0.89 1.03 -0.10 -0.85 0.75 0.83 0.03 75.90%
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 0.90 1.05 0.51 0.56 0.73 0.24 0.19 29.57%
P/EPS 13.66 16.23 -69.57 -9.69 12.02 3.48 40.91 -16.70%
EY 7.32 6.16 -1.44 -10.32 8.32 28.71 2.44 20.08%
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 1.19 0.88 1.22 0.65 0.97 0.39 0.36 22.03%
P/EPS 18.02 13.60 -167.39 -11.22 15.87 5.64 77.27 -21.53%
EY 5.55 7.35 -0.60 -8.91 6.30 17.74 1.29 27.51%
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