Highlights

[KOBAY] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 96,976 94,412 101,446 119,456 63,184 57,040 37,808 16.98%
  YoY % 2.72% -6.93% -15.08% 89.06% 10.77% 50.87% -
  Horiz. % 256.50% 249.71% 268.32% 315.95% 167.12% 150.87% 100.00%
PBT 9,902 4,042 8,692 15,998 4,132 3,900 3,198 20.71%
  YoY % 144.98% -53.50% -45.67% 287.17% 5.95% 21.95% -
  Horiz. % 309.63% 126.39% 271.79% 500.25% 129.21% 121.95% 100.00%
Tax -1,674 -1,700 -2,990 -3,310 -880 -1,254 158 -
  YoY % 1.53% 43.14% 9.67% -276.14% 29.82% -893.67% -
  Horiz. % -1,059.49% -1,075.95% -1,892.41% -2,094.94% -556.96% -793.67% 100.00%
NP 8,228 2,342 5,702 12,688 3,252 2,646 3,356 16.11%
  YoY % 251.32% -58.93% -55.06% 290.16% 22.90% -21.16% -
  Horiz. % 245.17% 69.79% 169.90% 378.07% 96.90% 78.84% 100.00%
NP to SH 7,958 -24 2,890 8,506 978 3,266 3,476 14.79%
  YoY % 33,258.34% -100.83% -66.02% 769.73% -70.06% -6.04% -
  Horiz. % 228.94% -0.69% 83.14% 244.71% 28.14% 93.96% 100.00%
Tax Rate 16.91 % 42.06 % 34.40 % 20.69 % 21.30 % 32.15 % -4.94 % -
  YoY % -59.80% 22.27% 66.26% -2.86% -33.75% 750.81% -
  Horiz. % -342.31% -851.42% -696.36% -418.83% -431.17% -650.81% 100.00%
Total Cost 88,748 92,070 95,744 106,768 59,932 54,394 34,452 17.07%
  YoY % -3.61% -3.84% -10.33% 78.15% 10.18% 57.88% -
  Horiz. % 257.60% 267.24% 277.91% 309.90% 173.96% 157.88% 100.00%
Net Worth 122,534 105,600 113,583 110,537 105,838 107,966 101,046 3.26%
  YoY % 16.04% -7.03% 2.76% 4.44% -1.97% 6.85% -
  Horiz. % 121.27% 104.51% 112.41% 109.39% 104.74% 106.85% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 122,534 105,600 113,583 110,537 105,838 107,966 101,046 3.26%
  YoY % 16.04% -7.03% 2.76% 4.44% -1.97% 6.85% -
  Horiz. % 121.27% 104.51% 112.41% 109.39% 104.74% 106.85% 100.00%
NOSH 67,326 60,000 67,209 67,400 66,986 67,479 67,364 -0.01%
  YoY % 12.21% -10.73% -0.28% 0.62% -0.73% 0.17% -
  Horiz. % 99.94% 89.07% 99.77% 100.05% 99.44% 100.17% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.48 % 2.48 % 5.62 % 10.62 % 5.15 % 4.64 % 8.88 % -0.76%
  YoY % 241.94% -55.87% -47.08% 106.21% 10.99% -47.75% -
  Horiz. % 95.50% 27.93% 63.29% 119.59% 58.00% 52.25% 100.00%
ROE 6.49 % -0.02 % 2.54 % 7.70 % 0.92 % 3.03 % 3.44 % 11.15%
  YoY % 32,550.00% -100.79% -67.01% 736.96% -69.64% -11.92% -
  Horiz. % 188.66% -0.58% 73.84% 223.84% 26.74% 88.08% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 144.04 157.35 150.94 177.23 94.32 84.53 56.12 16.99%
  YoY % -8.46% 4.25% -14.83% 87.90% 11.58% 50.62% -
  Horiz. % 256.66% 280.38% 268.96% 315.81% 168.07% 150.62% 100.00%
EPS 11.82 -0.04 4.30 12.62 1.46 4.84 5.16 14.80%
  YoY % 29,650.00% -100.93% -65.93% 764.38% -69.83% -6.20% -
  Horiz. % 229.07% -0.78% 83.33% 244.57% 28.29% 93.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8200 1.7600 1.6900 1.6400 1.5800 1.6000 1.5000 3.27%
  YoY % 3.41% 4.14% 3.05% 3.80% -1.25% 6.67% -
  Horiz. % 121.33% 117.33% 112.67% 109.33% 105.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 94.98 92.47 99.36 116.99 61.88 55.86 37.03 16.98%
  YoY % 2.71% -6.93% -15.07% 89.06% 10.78% 50.85% -
  Horiz. % 256.49% 249.72% 268.32% 315.93% 167.11% 150.85% 100.00%
EPS 7.79 -0.02 2.83 8.33 0.96 3.20 3.40 14.80%
  YoY % 39,050.00% -100.71% -66.03% 767.71% -70.00% -5.88% -
  Horiz. % 229.12% -0.59% 83.24% 245.00% 28.24% 94.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2001 1.0342 1.1124 1.0826 1.0366 1.0574 0.9896 3.26%
  YoY % 16.04% -7.03% 2.75% 4.44% -1.97% 6.85% -
  Horiz. % 121.27% 104.51% 112.41% 109.40% 104.75% 106.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.7950 0.6800 0.7600 0.7200 0.6800 0.6000 0.7000 -
P/RPS 0.55 0.43 0.50 0.41 0.72 0.71 1.25 -12.78%
  YoY % 27.91% -14.00% 21.95% -43.06% 1.41% -43.20% -
  Horiz. % 44.00% 34.40% 40.00% 32.80% 57.60% 56.80% 100.00%
P/EPS 6.73 -1,700.00 17.67 5.71 46.58 12.40 13.57 -11.02%
  YoY % 100.40% -9,720.83% 209.46% -87.74% 275.65% -8.62% -
  Horiz. % 49.59% -12,527.63% 130.21% 42.08% 343.26% 91.38% 100.00%
EY 14.87 -0.06 5.66 17.53 2.15 8.07 7.37 12.40%
  YoY % 24,883.33% -101.06% -67.71% 715.35% -73.36% 9.50% -
  Horiz. % 201.76% -0.81% 76.80% 237.86% 29.17% 109.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.39 0.45 0.44 0.43 0.38 0.47 -1.09%
  YoY % 12.82% -13.33% 2.27% 2.33% 13.16% -19.15% -
  Horiz. % 93.62% 82.98% 95.74% 93.62% 91.49% 80.85% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 22/02/13 28/02/12 25/02/11 25/02/10 27/02/09 27/02/08 -
Price 0.8000 0.6600 0.7500 0.7500 0.6800 0.7000 0.7000 -
P/RPS 0.56 0.42 0.50 0.42 0.72 0.83 1.25 -12.52%
  YoY % 33.33% -16.00% 19.05% -41.67% -13.25% -33.60% -
  Horiz. % 44.80% 33.60% 40.00% 33.60% 57.60% 66.40% 100.00%
P/EPS 6.77 -1,650.00 17.44 5.94 46.58 14.46 13.57 -10.93%
  YoY % 100.41% -9,561.01% 193.60% -87.25% 222.13% 6.56% -
  Horiz. % 49.89% -12,159.17% 128.52% 43.77% 343.26% 106.56% 100.00%
EY 14.77 -0.06 5.73 16.83 2.15 6.91 7.37 12.27%
  YoY % 24,716.67% -101.05% -65.95% 682.79% -68.89% -6.24% -
  Horiz. % 200.41% -0.81% 77.75% 228.36% 29.17% 93.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.38 0.44 0.46 0.43 0.44 0.47 -1.09%
  YoY % 15.79% -13.64% -4.35% 6.98% -2.27% -6.38% -
  Horiz. % 93.62% 80.85% 93.62% 97.87% 91.49% 93.62% 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
 
 

493  223  546  959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.055+0.025 
 IRIS 0.27+0.01 
 VC 0.075+0.015 
 ANZO 0.215-0.02 
 KNM 0.235+0.02 
 MQTECH 0.07+0.005 
 MLAB 0.045+0.005 
 TDEX 0.08+0.02 
 PA 0.065+0.005 

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