Highlights

[KOBAY] QoQ Annualized Quarter Result on 2010-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     3.33%    YoY -     769.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 94,360 111,216 109,988 119,456 121,884 79,792 68,477 23.81%
  QoQ % -15.16% 1.12% -7.93% -1.99% 52.75% 16.52% -
  Horiz. % 137.80% 162.41% 160.62% 174.45% 177.99% 116.52% 100.00%
PBT 7,880 12,883 17,441 15,998 17,428 5,521 3,242 80.65%
  QoQ % -38.83% -26.14% 9.02% -8.21% 215.67% 70.26% -
  Horiz. % 243.01% 397.30% 537.87% 493.36% 537.46% 170.26% 100.00%
Tax -3,328 -3,101 -2,950 -3,310 -3,120 -1,414 -1,029 118.50%
  QoQ % -7.32% -5.09% 10.86% -6.09% -120.65% -37.37% -
  Horiz. % 323.32% 301.26% 286.66% 321.57% 303.11% 137.37% 100.00%
NP 4,552 9,782 14,490 12,688 14,308 4,107 2,213 61.65%
  QoQ % -53.47% -32.49% 14.21% -11.32% 248.38% 85.56% -
  Horiz. % 205.66% 441.96% 654.70% 573.25% 646.45% 185.56% 100.00%
NP to SH 2,892 6,553 10,853 8,506 8,232 1,411 156 599.22%
  QoQ % -55.87% -39.62% 27.60% 3.33% 483.42% 804.49% -
  Horiz. % 1,853.85% 4,200.64% 6,957.26% 5,452.56% 5,276.92% 904.49% 100.00%
Tax Rate 42.23 % 24.07 % 16.92 % 20.69 % 17.90 % 25.61 % 31.74 % 20.95%
  QoQ % 75.45% 42.26% -18.22% 15.59% -30.11% -19.31% -
  Horiz. % 133.05% 75.83% 53.31% 65.19% 56.40% 80.69% 100.00%
Total Cost 89,808 101,434 95,497 106,768 107,576 75,685 66,264 22.45%
  QoQ % -11.46% 6.22% -10.56% -0.75% 42.14% 14.22% -
  Horiz. % 135.53% 153.08% 144.12% 161.13% 162.34% 114.22% 100.00%
Net Worth 112,842 111,838 113,111 110,537 107,607 105,821 106,676 3.81%
  QoQ % 0.90% -1.13% 2.33% 2.72% 1.69% -0.80% -
  Horiz. % 105.78% 104.84% 106.03% 103.62% 100.87% 99.20% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 1,347 - - - 1,011 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.27% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 20.56 % - % - % - % 71.65 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 28.70% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 112,842 111,838 113,111 110,537 107,607 105,821 106,676 3.81%
  QoQ % 0.90% -1.13% 2.33% 2.72% 1.69% -0.80% -
  Horiz. % 105.78% 104.84% 106.03% 103.62% 100.87% 99.20% 100.00%
NOSH 67,570 67,372 67,328 67,400 67,254 67,401 68,823 -1.22%
  QoQ % 0.29% 0.07% -0.11% 0.22% -0.22% -2.07% -
  Horiz. % 98.18% 97.89% 97.83% 97.93% 97.72% 97.93% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.82 % 8.80 % 13.17 % 10.62 % 11.74 % 5.15 % 3.23 % 30.55%
  QoQ % -45.23% -33.18% 24.01% -9.54% 127.96% 59.44% -
  Horiz. % 149.23% 272.45% 407.74% 328.79% 363.47% 159.44% 100.00%
ROE 2.56 % 5.86 % 9.60 % 7.70 % 7.65 % 1.33 % 0.15 % 561.73%
  QoQ % -56.31% -38.96% 24.68% 0.65% 475.19% 786.67% -
  Horiz. % 1,706.67% 3,906.67% 6,400.00% 5,133.33% 5,100.00% 886.67% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 139.65 165.08 163.36 177.23 181.23 118.38 99.50 25.33%
  QoQ % -15.40% 1.05% -7.83% -2.21% 53.09% 18.97% -
  Horiz. % 140.35% 165.91% 164.18% 178.12% 182.14% 118.97% 100.00%
EPS 4.28 9.73 16.12 12.62 12.24 2.09 0.23 600.98%
  QoQ % -56.01% -39.64% 27.73% 3.10% 485.65% 808.70% -
  Horiz. % 1,860.87% 4,230.43% 7,008.70% 5,486.96% 5,321.74% 908.70% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6700 1.6600 1.6800 1.6400 1.6000 1.5700 1.5500 5.09%
  QoQ % 0.60% -1.19% 2.44% 2.50% 1.91% 1.29% -
  Horiz. % 107.74% 107.10% 108.39% 105.81% 103.23% 101.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 92.42 108.92 107.72 116.99 119.37 78.15 67.07 23.81%
  QoQ % -15.15% 1.11% -7.92% -1.99% 52.74% 16.52% -
  Horiz. % 137.80% 162.40% 160.61% 174.43% 177.98% 116.52% 100.00%
EPS 2.83 6.42 10.63 8.33 8.06 1.38 0.15 607.44%
  QoQ % -55.92% -39.60% 27.61% 3.35% 484.06% 820.00% -
  Horiz. % 1,886.67% 4,280.00% 7,086.67% 5,553.33% 5,373.33% 920.00% 100.00%
DPS 0.00 1.32 0.00 0.00 0.00 0.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1052 1.0953 1.1078 1.0826 1.0539 1.0364 1.0448 3.81%
  QoQ % 0.90% -1.13% 2.33% 2.72% 1.69% -0.80% -
  Horiz. % 105.78% 104.83% 106.03% 103.62% 100.87% 99.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.7400 0.7700 0.8000 0.7200 0.6700 0.6100 0.7500 -
P/RPS 0.53 0.47 0.49 0.41 0.37 0.52 0.75 -20.65%
  QoQ % 12.77% -4.08% 19.51% 10.81% -28.85% -30.67% -
  Horiz. % 70.67% 62.67% 65.33% 54.67% 49.33% 69.33% 100.00%
P/EPS 17.29 7.92 4.96 5.71 5.47 29.14 330.88 -86.00%
  QoQ % 118.31% 59.68% -13.13% 4.39% -81.23% -91.19% -
  Horiz. % 5.23% 2.39% 1.50% 1.73% 1.65% 8.81% 100.00%
EY 5.78 12.63 20.15 17.53 18.27 3.43 0.30 617.39%
  QoQ % -54.24% -37.32% 14.95% -4.05% 432.65% 1,043.33% -
  Horiz. % 1,926.67% 4,210.00% 6,716.67% 5,843.33% 6,090.00% 1,143.33% 100.00%
DY 0.00 2.60 0.00 0.00 0.00 2.46 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.69% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.46 0.48 0.44 0.42 0.39 0.48 -5.63%
  QoQ % -4.35% -4.17% 9.09% 4.76% 7.69% -18.75% -
  Horiz. % 91.67% 95.83% 100.00% 91.67% 87.50% 81.25% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 26/08/11 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 -
Price 0.8000 0.7400 0.7600 0.7500 0.6800 0.6300 0.6300 -
P/RPS 0.57 0.45 0.47 0.42 0.38 0.53 0.63 -6.45%
  QoQ % 26.67% -4.26% 11.90% 10.53% -28.30% -15.87% -
  Horiz. % 90.48% 71.43% 74.60% 66.67% 60.32% 84.13% 100.00%
P/EPS 18.69 7.61 4.71 5.94 5.56 30.09 277.94 -83.44%
  QoQ % 145.60% 61.57% -20.71% 6.83% -81.52% -89.17% -
  Horiz. % 6.72% 2.74% 1.69% 2.14% 2.00% 10.83% 100.00%
EY 5.35 13.14 21.21 16.83 18.00 3.32 0.36 503.47%
  QoQ % -59.28% -38.05% 26.02% -6.50% 442.17% 822.22% -
  Horiz. % 1,486.11% 3,650.00% 5,891.67% 4,675.00% 5,000.00% 922.22% 100.00%
DY 0.00 2.70 0.00 0.00 0.00 2.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.45% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.45 0.45 0.46 0.43 0.40 0.41 11.07%
  QoQ % 6.67% 0.00% -2.17% 6.98% 7.50% -2.44% -
  Horiz. % 117.07% 109.76% 109.76% 112.20% 104.88% 97.56% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers