Highlights

[KOBAY] QoQ 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 -     6.66%    YoY -     986.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 23,590 28,725 23,091 29,257 30,471 28,434 20,772 8.84%
  QoQ % -17.88% 24.40% -21.08% -3.98% 7.16% 36.89% -
  Horiz. % 113.57% 138.29% 111.16% 140.85% 146.69% 136.89% 100.00%
PBT 1,970 -198 4,673 3,642 4,357 3,090 488 153.32%
  QoQ % 1,094.95% -104.24% 28.31% -16.41% 41.00% 533.20% -
  Horiz. % 403.69% -40.57% 957.58% 746.31% 892.83% 633.20% 100.00%
Tax -832 -888 -149 -875 -780 -643 -454 49.70%
  QoQ % 6.31% -495.97% 82.97% -12.18% -21.31% -41.63% -
  Horiz. % 183.26% 195.59% 32.82% 192.73% 171.81% 141.63% 100.00%
NP 1,138 -1,086 4,524 2,767 3,577 2,447 34 936.37%
  QoQ % 204.79% -124.01% 63.50% -22.64% 46.18% 7,097.06% -
  Horiz. % 3,347.06% -3,194.12% 13,305.88% 8,138.24% 10,520.59% 7,197.06% 100.00%
NP to SH 723 -1,594 3,887 2,195 2,058 1,294 -170 -
  QoQ % 145.36% -141.01% 77.08% 6.66% 59.04% 861.18% -
  Horiz. % -425.29% 937.65% -2,286.47% -1,291.18% -1,210.59% -761.18% 100.00%
Tax Rate 42.23 % - % 3.19 % 24.03 % 17.90 % 20.81 % 93.03 % -40.91%
  QoQ % 0.00% 0.00% -86.72% 34.25% -13.98% -77.63% -
  Horiz. % 45.39% 0.00% 3.43% 25.83% 19.24% 22.37% 100.00%
Total Cost 22,452 29,811 18,567 26,490 26,894 25,987 20,738 5.43%
  QoQ % -24.69% 60.56% -29.91% -1.50% 3.49% 25.31% -
  Horiz. % 108.27% 143.75% 89.53% 127.74% 129.68% 125.31% 100.00%
Net Worth 112,842 111,926 113,174 110,423 107,607 105,618 104,836 5.02%
  QoQ % 0.82% -1.10% 2.49% 2.62% 1.88% 0.75% -
  Horiz. % 107.64% 106.76% 107.95% 105.33% 102.64% 100.75% 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 - 1,348 - - - 1,009 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.64% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 77.98 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 112,842 111,926 113,174 110,423 107,607 105,618 104,836 5.02%
  QoQ % 0.82% -1.10% 2.49% 2.62% 1.88% 0.75% -
  Horiz. % 107.64% 106.76% 107.95% 105.33% 102.64% 100.75% 100.00%
NOSH 67,570 67,425 67,365 67,331 67,254 67,272 67,636 -0.07%
  QoQ % 0.21% 0.09% 0.05% 0.11% -0.03% -0.54% -
  Horiz. % 99.90% 99.69% 99.60% 99.55% 99.44% 99.46% 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 % -3.78 % 19.59 % 9.46 % 11.74 % 8.61 % 0.16 % 866.17%
  QoQ % 227.51% -119.30% 107.08% -19.42% 36.35% 5,281.25% -
  Horiz. % 3,012.50% -2,362.50% 12,243.75% 5,912.50% 7,337.50% 5,381.25% 100.00%
ROE 0.64 % -1.42 % 3.43 % 1.99 % 1.91 % 1.23 % -0.16 % -
  QoQ % 145.07% -141.40% 72.36% 4.19% 55.28% 868.75% -
  Horiz. % -400.00% 887.50% -2,143.75% -1,243.75% -1,193.75% -768.75% 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 34.91 42.60 34.28 43.45 45.31 42.27 30.71 8.91%
  QoQ % -18.05% 24.27% -21.10% -4.11% 7.19% 37.64% -
  Horiz. % 113.68% 138.72% 111.62% 141.48% 147.54% 137.64% 100.00%
EPS 1.07 -2.37 5.77 3.26 3.06 1.92 -0.25 -
  QoQ % 145.15% -141.07% 76.99% 6.54% 59.38% 868.00% -
  Horiz. % -428.00% 948.00% -2,308.00% -1,304.00% -1,224.00% -768.00% 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 23.10 28.13 22.62 28.65 29.84 27.85 20.34 8.84%
  QoQ % -17.88% 24.36% -21.05% -3.99% 7.15% 36.92% -
  Horiz. % 113.57% 138.30% 111.21% 140.86% 146.71% 136.92% 100.00%
EPS 0.71 -1.56 3.81 2.15 2.02 1.27 -0.17 -
  QoQ % 145.51% -140.94% 77.21% 6.44% 59.06% 847.06% -
  Horiz. % -417.65% 917.65% -2,241.18% -1,264.71% -1,188.24% -747.06% 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 1.0962 1.1084 1.0815 1.0539 1.0344 1.0268 5.02%
  QoQ % 0.82% -1.10% 2.49% 2.62% 1.89% 0.74% -
  Horiz. % 107.64% 106.76% 107.95% 105.33% 102.64% 100.74% 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 2.12 1.81 2.33 1.66 1.48 1.44 2.44 -8.94%
  QoQ % 17.13% -22.32% 40.36% 12.16% 2.78% -40.98% -
  Horiz. % 86.89% 74.18% 95.49% 68.03% 60.66% 59.02% 100.00%
P/EPS 69.16 -32.57 13.86 22.09 21.90 31.71 -298.40 -
  QoQ % 312.34% -334.99% -37.26% 0.87% -30.94% 110.63% -
  Horiz. % -23.18% 10.91% -4.64% -7.40% -7.34% -10.63% 100.00%
EY 1.45 -3.07 7.21 4.53 4.57 3.15 -0.34 -
  QoQ % 147.23% -142.58% 59.16% -0.88% 45.08% 1,026.47% -
  Horiz. % -426.47% 902.94% -2,120.59% -1,332.35% -1,344.12% -926.47% 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 2.29 1.74 2.22 1.73 1.50 1.49 2.05 7.65%
  QoQ % 31.61% -21.62% 28.32% 15.33% 0.67% -27.32% -
  Horiz. % 111.71% 84.88% 108.29% 84.39% 73.17% 72.68% 100.00%
P/EPS 74.77 -31.30 13.17 23.01 22.22 32.75 -250.65 -
  QoQ % 338.88% -337.66% -42.76% 3.56% -32.15% 113.07% -
  Horiz. % -29.83% 12.49% -5.25% -9.18% -8.86% -13.07% 100.00%
EY 1.34 -3.19 7.59 4.35 4.50 3.05 -0.40 -
  QoQ % 142.01% -142.03% 74.48% -3.33% 47.54% 862.50% -
  Horiz. % -335.00% 797.50% -1,897.50% -1,087.50% -1,125.00% -762.50% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

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