Highlights

[KOBAY] YoY Quarter Result on 2008-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -86.36%    YoY -     -82.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 27,133 29,257 17,810 16,784 11,048 22,236 26,792 0.21%
  YoY % -7.26% 64.27% 6.11% 51.92% -50.31% -17.01% -
  Horiz. % 101.27% 109.20% 66.48% 62.65% 41.24% 82.99% 100.00%
PBT 2,376 3,642 1,437 401 886 2,446 2,460 -0.58%
  YoY % -34.76% 153.44% 258.35% -54.74% -63.78% -0.57% -
  Horiz. % 96.59% 148.05% 58.41% 16.30% 36.02% 99.43% 100.00%
Tax -663 -875 -389 -167 286 -202 -515 4.30%
  YoY % 24.23% -124.94% -132.93% -158.39% 241.58% 60.78% -
  Horiz. % 128.74% 169.90% 75.53% 32.43% -55.53% 39.22% 100.00%
NP 1,713 2,767 1,048 234 1,172 2,244 1,945 -2.09%
  YoY % -38.09% 164.03% 347.86% -80.03% -47.77% 15.37% -
  Horiz. % 88.07% 142.26% 53.88% 12.03% 60.26% 115.37% 100.00%
NP to SH 722 2,195 202 196 1,147 2,061 1,861 -14.59%
  YoY % -67.11% 986.63% 3.06% -82.91% -44.35% 10.75% -
  Horiz. % 38.80% 117.95% 10.85% 10.53% 61.63% 110.75% 100.00%
Tax Rate 27.90 % 24.03 % 27.07 % 41.65 % -32.28 % 8.26 % 20.93 % 4.91%
  YoY % 16.10% -11.23% -35.01% 229.03% -490.80% -60.54% -
  Horiz. % 133.30% 114.81% 129.34% 199.00% -154.23% 39.46% 100.00%
Total Cost 25,420 26,490 16,762 16,550 9,876 19,992 24,847 0.38%
  YoY % -4.04% 58.04% 1.28% 67.58% -50.60% -19.54% -
  Horiz. % 102.31% 106.61% 67.46% 66.61% 39.75% 80.46% 100.00%
Net Worth 114,035 110,423 106,386 108,137 101,205 103,049 103,838 1.57%
  YoY % 3.27% 3.79% -1.62% 6.85% -1.79% -0.76% -
  Horiz. % 109.82% 106.34% 102.45% 104.14% 97.46% 99.24% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 114,035 110,423 106,386 108,137 101,205 103,049 103,838 1.57%
  YoY % 3.27% 3.79% -1.62% 6.85% -1.79% -0.76% -
  Horiz. % 109.82% 106.34% 102.45% 104.14% 97.46% 99.24% 100.00%
NOSH 67,476 67,331 67,333 67,586 67,470 67,352 67,427 0.01%
  YoY % 0.22% -0.00% -0.37% 0.17% 0.17% -0.11% -
  Horiz. % 100.07% 99.86% 99.86% 100.24% 100.06% 99.89% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.31 % 9.46 % 5.88 % 1.39 % 10.61 % 10.09 % 7.26 % -2.31%
  YoY % -33.30% 60.88% 323.02% -86.90% 5.15% 38.98% -
  Horiz. % 86.91% 130.30% 80.99% 19.15% 146.14% 138.98% 100.00%
ROE 0.63 % 1.99 % 0.19 % 0.18 % 1.13 % 2.00 % 1.79 % -15.97%
  YoY % -68.34% 947.37% 5.56% -84.07% -43.50% 11.73% -
  Horiz. % 35.20% 111.17% 10.61% 10.06% 63.13% 111.73% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 40.21 43.45 26.45 24.83 16.37 33.01 39.73 0.20%
  YoY % -7.46% 64.27% 6.52% 51.68% -50.41% -16.91% -
  Horiz. % 101.21% 109.36% 66.57% 62.50% 41.20% 83.09% 100.00%
EPS 1.07 3.26 0.30 0.29 1.70 3.06 2.76 -14.60%
  YoY % -67.18% 986.67% 3.45% -82.94% -44.44% 10.87% -
  Horiz. % 38.77% 118.12% 10.87% 10.51% 61.59% 110.87% 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 1.6900 1.6400 1.5800 1.6000 1.5000 1.5300 1.5400 1.56%
  YoY % 3.05% 3.80% -1.25% 6.67% -1.96% -0.65% -
  Horiz. % 109.74% 106.49% 102.60% 103.90% 97.40% 99.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 26.57 28.65 17.44 16.44 10.82 21.78 26.24 0.21%
  YoY % -7.26% 64.28% 6.08% 51.94% -50.32% -17.00% -
  Horiz. % 101.26% 109.18% 66.46% 62.65% 41.23% 83.00% 100.00%
EPS 0.71 2.15 0.20 0.19 1.12 2.02 1.82 -14.51%
  YoY % -66.98% 975.00% 5.26% -83.04% -44.55% 10.99% -
  Horiz. % 39.01% 118.13% 10.99% 10.44% 61.54% 110.99% 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 1.1169 1.0815 1.0419 1.0591 0.9912 1.0093 1.0170 1.57%
  YoY % 3.27% 3.80% -1.62% 6.85% -1.79% -0.76% -
  Horiz. % 109.82% 106.34% 102.45% 104.14% 97.46% 99.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.7600 0.7200 0.6800 0.6000 0.7000 0.7400 0.7000 -
P/RPS 1.89 1.66 2.57 2.42 4.27 2.24 1.76 1.19%
  YoY % 13.86% -35.41% 6.20% -43.33% 90.62% 27.27% -
  Horiz. % 107.39% 94.32% 146.02% 137.50% 242.61% 127.27% 100.00%
P/EPS 71.03 22.09 226.67 206.90 41.18 24.18 25.36 18.72%
  YoY % 221.55% -90.25% 9.56% 402.43% 70.31% -4.65% -
  Horiz. % 280.09% 87.11% 893.81% 815.85% 162.38% 95.35% 100.00%
EY 1.41 4.53 0.44 0.48 2.43 4.14 3.94 -15.73%
  YoY % -68.87% 929.55% -8.33% -80.25% -41.30% 5.08% -
  Horiz. % 35.79% 114.97% 11.17% 12.18% 61.68% 105.08% 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 0.45 0.44 0.43 0.38 0.47 0.48 0.45 -
  YoY % 2.27% 2.33% 13.16% -19.15% -2.08% 6.67% -
  Horiz. % 100.00% 97.78% 95.56% 84.44% 104.44% 106.67% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 27/02/09 27/02/08 09/02/07 08/03/06 -
Price 0.7500 0.7500 0.6800 0.7000 0.7000 0.7500 0.9300 -
P/RPS 1.87 1.73 2.57 2.82 4.27 2.27 2.34 -3.67%
  YoY % 8.09% -32.68% -8.87% -33.96% 88.11% -2.99% -
  Horiz. % 79.91% 73.93% 109.83% 120.51% 182.48% 97.01% 100.00%
P/EPS 70.09 23.01 226.67 241.38 41.18 24.51 33.70 12.97%
  YoY % 204.61% -89.85% -6.09% 486.16% 68.01% -27.27% -
  Horiz. % 207.98% 68.28% 672.61% 716.26% 122.20% 72.73% 100.00%
EY 1.43 4.35 0.44 0.41 2.43 4.08 2.97 -11.46%
  YoY % -67.13% 888.64% 7.32% -83.13% -40.44% 37.37% -
  Horiz. % 48.15% 146.46% 14.81% 13.80% 81.82% 137.37% 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 0.46 0.43 0.44 0.47 0.49 0.60 -5.04%
  YoY % -4.35% 6.98% -2.27% -6.38% -4.08% -18.33% -
  Horiz. % 73.33% 76.67% 71.67% 73.33% 78.33% 81.67% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

306  349  601  984 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.04+0.02 
 PDZ 0.18-0.01 
 DGB 0.050.00 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.145-0.005 
 HUBLINE 0.08+0.005 
 TRIVE 0.01-0.005 

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