[K1] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.2%
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 131,690 70,590 62,207 53,229 36,409 0 -
PBT 7,463 2,915 5,954 5,079 5,338 0 -
Tax 136 -86 162 265 -3 0 -
NP 7,599 2,829 6,116 5,344 5,335 0 -
-
NP to SH 7,912 2,838 5,804 5,389 5,407 0 -
-
Tax Rate -1.82% 2.95% -2.72% -5.22% 0.06% - -
Total Cost 124,091 67,761 56,091 47,885 31,074 0 -
-
Net Worth 54,745 46,722 43,730 38,053 17,256 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 143 - -
Div Payout % - - - - 2.66% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 54,745 46,722 43,730 38,053 17,256 0 -
NOSH 113,840 112,992 112,561 112,118 102,108 22,272 38.55%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.77% 4.01% 9.83% 10.04% 14.65% 0.00% -
ROE 14.45% 6.07% 13.27% 14.16% 31.33% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 115.68 62.47 55.26 47.48 35.66 0.00 -
EPS 6.95 2.51 5.16 4.81 5.30 0.00 -
DPS 0.00 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.4809 0.4135 0.3885 0.3394 0.169 0.00 -
Adjusted Per Share Value based on latest NOSH - 112,118
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 15.83 8.48 7.48 6.40 4.38 0.00 -
EPS 0.95 0.34 0.70 0.65 0.65 0.00 -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0658 0.0562 0.0526 0.0457 0.0207 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.21 0.09 0.10 0.41 0.67 0.00 -
P/RPS 0.18 0.14 0.18 0.86 1.88 0.00 -
P/EPS 3.02 3.58 1.94 8.53 12.65 0.00 -
EY 33.10 27.91 51.56 11.72 7.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.21 0.00 -
P/NAPS 0.44 0.22 0.26 1.21 3.96 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 01/11/10 11/11/09 28/11/08 20/11/07 24/11/06 - -
Price 0.34 0.17 0.08 0.35 0.68 0.00 -
P/RPS 0.29 0.27 0.14 0.74 1.91 0.00 -
P/EPS 4.89 6.77 1.55 7.28 12.84 0.00 -
EY 20.44 14.77 64.45 13.73 7.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.21 0.00 -
P/NAPS 0.71 0.41 0.21 1.03 4.02 0.00 -

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