Highlights

[KOBAY] YoY Quarter Result on 2009-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -29.62%    YoY -     3.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 20,573 27,133 29,257 17,810 16,784 11,048 22,236 -1.29%
  YoY % -24.18% -7.26% 64.27% 6.11% 51.92% -50.31% -
  Horiz. % 92.52% 122.02% 131.57% 80.10% 75.48% 49.69% 100.00%
PBT 162 2,376 3,642 1,437 401 886 2,446 -36.37%
  YoY % -93.18% -34.76% 153.44% 258.35% -54.74% -63.78% -
  Horiz. % 6.62% 97.14% 148.90% 58.75% 16.39% 36.22% 100.00%
Tax -235 -663 -875 -389 -167 286 -202 2.55%
  YoY % 64.56% 24.23% -124.94% -132.93% -158.39% 241.58% -
  Horiz. % 116.34% 328.22% 433.17% 192.57% 82.67% -141.58% 100.00%
NP -73 1,713 2,767 1,048 234 1,172 2,244 -
  YoY % -104.26% -38.09% 164.03% 347.86% -80.03% -47.77% -
  Horiz. % -3.25% 76.34% 123.31% 46.70% 10.43% 52.23% 100.00%
NP to SH -159 722 2,195 202 196 1,147 2,061 -
  YoY % -122.02% -67.11% 986.63% 3.06% -82.91% -44.35% -
  Horiz. % -7.71% 35.03% 106.50% 9.80% 9.51% 55.65% 100.00%
Tax Rate 145.06 % 27.90 % 24.03 % 27.07 % 41.65 % -32.28 % 8.26 % 61.15%
  YoY % 419.93% 16.10% -11.23% -35.01% 229.03% -490.80% -
  Horiz. % 1,756.17% 337.77% 290.92% 327.72% 504.24% -390.80% 100.00%
Total Cost 20,646 25,420 26,490 16,762 16,550 9,876 19,992 0.54%
  YoY % -18.78% -4.04% 58.04% 1.28% 67.58% -50.60% -
  Horiz. % 103.27% 127.15% 132.50% 83.84% 82.78% 49.40% 100.00%
Net Worth 116,600 114,035 110,423 106,386 108,137 101,205 103,049 2.08%
  YoY % 2.25% 3.27% 3.79% -1.62% 6.85% -1.79% -
  Horiz. % 113.15% 110.66% 107.16% 103.24% 104.94% 98.21% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 116,600 114,035 110,423 106,386 108,137 101,205 103,049 2.08%
  YoY % 2.25% 3.27% 3.79% -1.62% 6.85% -1.79% -
  Horiz. % 113.15% 110.66% 107.16% 103.24% 104.94% 98.21% 100.00%
NOSH 66,250 67,476 67,331 67,333 67,586 67,470 67,352 -0.27%
  YoY % -1.82% 0.22% -0.00% -0.37% 0.17% 0.17% -
  Horiz. % 98.36% 100.18% 99.97% 99.97% 100.35% 100.17% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.35 % 6.31 % 9.46 % 5.88 % 1.39 % 10.61 % 10.09 % -
  YoY % -105.55% -33.30% 60.88% 323.02% -86.90% 5.15% -
  Horiz. % -3.47% 62.54% 93.76% 58.28% 13.78% 105.15% 100.00%
ROE -0.14 % 0.63 % 1.99 % 0.19 % 0.18 % 1.13 % 2.00 % -
  YoY % -122.22% -68.34% 947.37% 5.56% -84.07% -43.50% -
  Horiz. % -7.00% 31.50% 99.50% 9.50% 9.00% 56.50% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.05 40.21 43.45 26.45 24.83 16.37 33.01 -1.01%
  YoY % -22.78% -7.46% 64.27% 6.52% 51.68% -50.41% -
  Horiz. % 94.06% 121.81% 131.63% 80.13% 75.22% 49.59% 100.00%
EPS -0.24 1.07 3.26 0.30 0.29 1.70 3.06 -
  YoY % -122.43% -67.18% 986.67% 3.45% -82.94% -44.44% -
  Horiz. % -7.84% 34.97% 106.54% 9.80% 9.48% 55.56% 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 1.7600 1.6900 1.6400 1.5800 1.6000 1.5000 1.5300 2.36%
  YoY % 4.14% 3.05% 3.80% -1.25% 6.67% -1.96% -
  Horiz. % 115.03% 110.46% 107.19% 103.27% 104.58% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.15 26.57 28.65 17.44 16.44 10.82 21.78 -1.29%
  YoY % -24.16% -7.26% 64.28% 6.08% 51.94% -50.32% -
  Horiz. % 92.52% 121.99% 131.54% 80.07% 75.48% 49.68% 100.00%
EPS -0.16 0.71 2.15 0.20 0.19 1.12 2.02 -
  YoY % -122.54% -66.98% 975.00% 5.26% -83.04% -44.55% -
  Horiz. % -7.92% 35.15% 106.44% 9.90% 9.41% 55.45% 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 1.1420 1.1169 1.0815 1.0419 1.0591 0.9912 1.0093 2.08%
  YoY % 2.25% 3.27% 3.80% -1.62% 6.85% -1.79% -
  Horiz. % 113.15% 110.66% 107.15% 103.23% 104.93% 98.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.6800 0.7600 0.7200 0.6800 0.6000 0.7000 0.7400 -
P/RPS 2.19 1.89 1.66 2.57 2.42 4.27 2.24 -0.38%
  YoY % 15.87% 13.86% -35.41% 6.20% -43.33% 90.62% -
  Horiz. % 97.77% 84.38% 74.11% 114.73% 108.04% 190.62% 100.00%
P/EPS -283.33 71.03 22.09 226.67 206.90 41.18 24.18 -
  YoY % -498.89% 221.55% -90.25% 9.56% 402.43% 70.31% -
  Horiz. % -1,171.75% 293.76% 91.36% 937.43% 855.67% 170.31% 100.00%
EY -0.35 1.41 4.53 0.44 0.48 2.43 4.14 -
  YoY % -124.82% -68.87% 929.55% -8.33% -80.25% -41.30% -
  Horiz. % -8.45% 34.06% 109.42% 10.63% 11.59% 58.70% 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 0.39 0.45 0.44 0.43 0.38 0.47 0.48 -3.40%
  YoY % -13.33% 2.27% 2.33% 13.16% -19.15% -2.08% -
  Horiz. % 81.25% 93.75% 91.67% 89.58% 79.17% 97.92% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 28/02/12 25/02/11 25/02/10 27/02/09 27/02/08 09/02/07 -
Price 0.6600 0.7500 0.7500 0.6800 0.7000 0.7000 0.7500 -
P/RPS 2.13 1.87 1.73 2.57 2.82 4.27 2.27 -1.05%
  YoY % 13.90% 8.09% -32.68% -8.87% -33.96% 88.11% -
  Horiz. % 93.83% 82.38% 76.21% 113.22% 124.23% 188.11% 100.00%
P/EPS -275.00 70.09 23.01 226.67 241.38 41.18 24.51 -
  YoY % -492.35% 204.61% -89.85% -6.09% 486.16% 68.01% -
  Horiz. % -1,121.99% 285.96% 93.88% 924.81% 984.82% 168.01% 100.00%
EY -0.36 1.43 4.35 0.44 0.41 2.43 4.08 -
  YoY % -125.17% -67.13% 888.64% 7.32% -83.13% -40.44% -
  Horiz. % -8.82% 35.05% 106.62% 10.78% 10.05% 59.56% 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 0.38 0.44 0.46 0.43 0.44 0.47 0.49 -4.15%
  YoY % -13.64% -4.35% 6.98% -2.27% -6.38% -4.08% -
  Horiz. % 77.55% 89.80% 93.88% 87.76% 89.80% 95.92% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers