[K1] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[K1] K-ONE TECHNOLOGY BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 55.18%
YoY- 6.59%
Quarter Report
Latest QR
Upcoming QR
K1's Result
K1's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 146,062 186,097 171,251 160,844 137,256 132,799 84,131 9.62%
PBT 10,711 12,563 1,146 -11,410 -12,317 7,993 1,053 47.17%
Tax 429 -685 -133 -21 80 -126 63 37.65%
NP 11,140 11,878 1,013 -11,431 -12,237 7,867 1,116 46.71%
-
NP to SH 11,140 11,878 1,013 -11,431 -12,237 8,114 1,290 43.21%
-
Tax Rate -4.01% 5.45% 11.61% - - 1.58% -5.98% -
Total Cost 134,922 174,219 170,238 172,275 149,493 124,932 83,015 8.42%
-
Net Worth 9,970,499 5,967,981 43,824 4,241,196 4,390,049 5,581,691 47,828 143.40%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 2,730 - - - - - -
Div Payout % - 22.99% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 9,970,499 5,967,981 43,824 4,241,196 4,390,049 5,581,691 47,828 143.40%
NOSH 433,499 384,534 377,800 374,333 342,170 113,495 112,857 25.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.63% 6.38% 0.59% -7.11% -8.92% 5.92% 1.33% -
ROE 0.11% 0.20% 2.31% -0.27% -0.28% 0.15% 2.70% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.69 48.40 45.33 42.97 40.11 117.01 74.55 -12.39%
EPS 2.57 3.09 0.27 -3.05 -3.58 7.15 1.14 14.50%
DPS 0.00 0.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 23.00 15.52 0.116 11.33 12.83 49.18 0.4238 94.51%
Adjusted Per Share Value based on latest NOSH - 374,333
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.56 22.37 20.58 19.33 16.50 15.96 10.11 9.63%
EPS 1.34 1.43 0.12 -1.37 -1.47 0.98 0.16 42.48%
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.9837 7.173 0.0527 5.0975 5.2765 6.7087 0.0575 143.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.325 0.425 0.325 0.19 0.32 0.46 0.14 -
P/RPS 0.96 0.88 0.72 0.44 0.80 0.39 0.19 30.97%
P/EPS 12.65 13.76 121.21 -6.22 -8.95 6.43 12.25 0.53%
EY 7.91 7.27 0.83 -16.07 -11.18 15.54 8.16 -0.51%
DY 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.03 2.80 0.02 0.02 0.01 0.33 -44.14%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 19/02/14 26/02/13 28/02/12 25/02/11 25/02/10 -
Price 0.28 0.525 0.355 0.14 0.31 0.38 0.15 -
P/RPS 0.83 1.08 0.78 0.33 0.77 0.32 0.20 26.75%
P/EPS 10.90 17.00 132.40 -4.58 -8.67 5.32 13.12 -3.04%
EY 9.18 5.88 0.76 -21.81 -11.54 18.81 7.62 3.15%
DY 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.03 3.06 0.01 0.02 0.01 0.35 -44.69%

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