Highlights

[KOBAY] YoY TTM 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 -     58.89%    YoY -     936.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 92,447 94,746 102,539 108,934 59,169 47,893 37,164 16.39%
  YoY % -2.43% -7.60% -5.87% 84.11% 23.54% 28.87% -
  Horiz. % 248.75% 254.94% 275.91% 293.12% 159.21% 128.87% 100.00%
PBT 4,664 1,600 8,821 11,577 1,953 5,513 91 92.62%
  YoY % 191.50% -81.86% -23.81% 492.78% -64.57% 5,958.24% -
  Horiz. % 5,125.27% 1,758.24% 9,693.41% 12,721.98% 2,146.15% 6,058.24% 100.00%
Tax -1,177 -1,985 -2,532 -2,752 -492 1,924 384 -
  YoY % 40.71% 21.60% 7.99% -459.35% -125.57% 401.04% -
  Horiz. % -306.51% -516.93% -659.38% -716.67% -128.12% 501.04% 100.00%
NP 3,487 -385 6,289 8,825 1,461 7,437 475 39.37%
  YoY % 1,005.71% -106.12% -28.74% 504.04% -80.35% 1,465.68% -
  Horiz. % 734.11% -81.05% 1,324.00% 1,857.89% 307.58% 1,565.68% 100.00%
NP to SH 3,441 -2,747 3,738 5,377 519 7,678 573 34.78%
  YoY % 225.26% -173.49% -30.48% 936.03% -93.24% 1,239.97% -
  Horiz. % 600.52% -479.41% 652.36% 938.39% 90.58% 1,339.97% 100.00%
Tax Rate 25.24 % 124.06 % 28.70 % 23.77 % 25.19 % -34.90 % -421.98 % -
  YoY % -79.66% 332.26% 20.74% -5.64% 172.18% 91.73% -
  Horiz. % -5.98% -29.40% -6.80% -5.63% -5.97% 8.27% 100.00%
Total Cost 88,960 95,131 96,250 100,109 57,708 40,456 36,689 15.89%
  YoY % -6.49% -1.16% -3.85% 73.48% 42.64% 10.27% -
  Horiz. % 242.47% 259.29% 262.34% 272.86% 157.29% 110.27% 100.00%
Net Worth 122,652 116,600 114,035 110,423 106,386 108,137 101,205 3.25%
  YoY % 5.19% 2.25% 3.27% 3.79% -1.62% 6.85% -
  Horiz. % 121.19% 115.21% 112.68% 109.11% 105.12% 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 0 0 1,348 1,009 1,348 2,022 2,020 -
  YoY % 0.00% 0.00% 33.64% -25.16% -33.33% 0.11% -
  Horiz. % 0.00% 0.00% 66.75% 49.95% 66.74% 100.11% 100.00%
Div Payout % - % - % 36.08 % 18.77 % 259.80 % 26.34 % 352.60 % -
  YoY % 0.00% 0.00% 92.22% -92.78% 886.33% -92.53% -
  Horiz. % 0.00% 0.00% 10.23% 5.32% 73.68% 7.47% 100.00%
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 122,652 116,600 114,035 110,423 106,386 108,137 101,205 3.25%
  YoY % 5.19% 2.25% 3.27% 3.79% -1.62% 6.85% -
  Horiz. % 121.19% 115.21% 112.68% 109.11% 105.12% 106.85% 100.00%
NOSH 67,391 66,250 67,476 67,331 67,333 67,586 67,470 -0.02%
  YoY % 1.72% -1.82% 0.22% -0.00% -0.37% 0.17% -
  Horiz. % 99.88% 98.19% 100.01% 99.79% 99.80% 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 3.77 % -0.41 % 6.13 % 8.10 % 2.47 % 15.53 % 1.28 % 19.71%
  YoY % 1,019.51% -106.69% -24.32% 227.94% -84.10% 1,113.28% -
  Horiz. % 294.53% -32.03% 478.91% 632.81% 192.97% 1,213.28% 100.00%
ROE 2.81 % -2.36 % 3.28 % 4.87 % 0.49 % 7.10 % 0.57 % 30.43%
  YoY % 219.07% -171.95% -32.65% 893.88% -93.10% 1,145.61% -
  Horiz. % 492.98% -414.04% 575.44% 854.39% 85.96% 1,245.61% 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 137.18 143.01 151.96 161.79 87.87 70.86 55.08 16.41%
  YoY % -4.08% -5.89% -6.08% 84.12% 24.01% 28.65% -
  Horiz. % 249.06% 259.64% 275.89% 293.74% 159.53% 128.65% 100.00%
EPS 5.11 -4.15 5.54 7.99 0.77 11.36 0.85 34.81%
  YoY % 223.13% -174.91% -30.66% 937.66% -93.22% 1,236.47% -
  Horiz. % 601.18% -488.24% 651.76% 940.00% 90.59% 1,336.47% 100.00%
DPS 0.00 0.00 2.00 1.50 2.00 3.00 3.00 -
  YoY % 0.00% 0.00% 33.33% -25.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 50.00% 66.67% 100.00% 100.00%
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 90.54 92.79 100.43 106.69 57.95 46.91 36.40 16.38%
  YoY % -2.42% -7.61% -5.87% 84.11% 23.53% 28.87% -
  Horiz. % 248.74% 254.92% 275.91% 293.10% 159.20% 128.87% 100.00%
EPS 3.37 -2.69 3.66 5.27 0.51 7.52 0.56 34.83%
  YoY % 225.28% -173.50% -30.55% 933.33% -93.22% 1,242.86% -
  Horiz. % 601.79% -480.36% 653.57% 941.07% 91.07% 1,342.86% 100.00%
DPS 0.00 0.00 1.32 0.99 1.32 1.98 1.98 -
  YoY % 0.00% 0.00% 33.33% -25.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 50.00% 66.67% 100.00% 100.00%
NAPS 1.2012 1.1420 1.1169 1.0815 1.0419 1.0591 0.9912 3.25%
  YoY % 5.18% 2.25% 3.27% 3.80% -1.62% 6.85% -
  Horiz. % 121.19% 115.21% 112.68% 109.11% 105.12% 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 0.58 0.48 0.50 0.45 0.77 0.85 1.27 -12.23%
  YoY % 20.83% -4.00% 11.11% -41.56% -9.41% -33.07% -
  Horiz. % 45.67% 37.80% 39.37% 35.43% 60.63% 66.93% 100.00%
P/EPS 15.57 -16.40 13.72 9.02 88.22 5.28 82.42 -24.23%
  YoY % 194.94% -219.53% 52.11% -89.78% 1,570.83% -93.59% -
  Horiz. % 18.89% -19.90% 16.65% 10.94% 107.04% 6.41% 100.00%
EY 6.42 -6.10 7.29 11.09 1.13 18.93 1.21 32.03%
  YoY % 205.25% -183.68% -34.27% 881.42% -94.03% 1,464.46% -
  Horiz. % 530.58% -504.13% 602.48% 916.53% 93.39% 1,564.46% 100.00%
DY 0.00 0.00 2.63 2.08 2.94 5.00 4.29 -
  YoY % 0.00% 0.00% 26.44% -29.25% -41.20% 16.55% -
  Horiz. % 0.00% 0.00% 61.31% 48.48% 68.53% 116.55% 100.00%
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 0.58 0.46 0.49 0.46 0.77 0.99 1.27 -12.23%
  YoY % 26.09% -6.12% 6.52% -40.26% -22.22% -22.05% -
  Horiz. % 45.67% 36.22% 38.58% 36.22% 60.63% 77.95% 100.00%
P/EPS 15.67 -15.92 13.54 9.39 88.22 6.16 82.42 -24.15%
  YoY % 198.43% -217.58% 44.20% -89.36% 1,332.14% -92.53% -
  Horiz. % 19.01% -19.32% 16.43% 11.39% 107.04% 7.47% 100.00%
EY 6.38 -6.28 7.39 10.65 1.13 16.23 1.21 31.90%
  YoY % 201.59% -184.98% -30.61% 842.48% -93.04% 1,241.32% -
  Horiz. % 527.27% -519.01% 610.74% 880.17% 93.39% 1,341.32% 100.00%
DY 0.00 0.00 2.67 2.00 2.94 4.29 4.29 -
  YoY % 0.00% 0.00% 33.50% -31.97% -31.47% 0.00% -
  Horiz. % 0.00% 0.00% 62.24% 46.62% 68.53% 100.00% 100.00%
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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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