[KOBAY] QoQ Annualized Quarter Result on 31-Dec-2009 [#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- -14.81%
YoY- -70.06%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 121,884 79,792 68,477 63,184 55,128 56,097 50,720 79.31%
PBT 17,428 5,521 3,242 4,132 2,516 1,717 1,526 406.39%
Tax -3,120 -1,414 -1,029 -880 -204 -559 -1,025 109.89%
NP 14,308 4,107 2,213 3,252 2,312 1,158 501 832.41%
-
NP to SH 8,232 1,411 156 978 1,148 1,663 1,232 254.34%
-
Tax Rate 17.90% 25.61% 31.74% 21.30% 8.11% 32.56% 67.17% -
Total Cost 107,576 75,685 66,264 59,932 52,816 54,939 50,218 66.09%
-
Net Worth 107,607 105,821 106,676 105,838 105,455 106,546 105,214 1.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 1,011 - - - 1,348 - -
Div Payout % - 71.65% - - - 81.10% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,607 105,821 106,676 105,838 105,455 106,546 105,214 1.50%
NOSH 67,254 67,401 68,823 66,986 66,744 67,434 67,445 -0.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.74% 5.15% 3.23% 5.15% 4.19% 2.06% 0.99% -
ROE 7.65% 1.33% 0.15% 0.92% 1.09% 1.56% 1.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 181.23 118.38 99.50 94.32 82.60 83.19 75.20 79.65%
EPS 12.24 2.09 0.23 1.46 1.72 2.47 1.83 254.58%
DPS 0.00 1.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.60 1.57 1.55 1.58 1.58 1.58 1.56 1.70%
Adjusted Per Share Value based on latest NOSH - 67,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.37 24.46 20.99 19.37 16.90 17.20 15.55 79.32%
EPS 2.52 0.43 0.05 0.30 0.35 0.51 0.38 252.56%
DPS 0.00 0.31 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.3299 0.3244 0.327 0.3245 0.3233 0.3267 0.3226 1.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.67 0.61 0.75 0.68 0.63 0.59 0.59 -
P/RPS 0.37 0.52 0.75 0.72 0.76 0.71 0.78 -39.14%
P/EPS 5.47 29.14 330.88 46.58 36.63 23.92 32.30 -69.35%
EY 18.27 3.43 0.30 2.15 2.73 4.18 3.10 225.92%
DY 0.00 2.46 0.00 0.00 0.00 3.39 0.00 -
P/NAPS 0.42 0.39 0.48 0.43 0.40 0.37 0.38 6.89%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 28/08/09 25/05/09 -
Price 0.68 0.63 0.63 0.68 0.64 0.61 0.62 -
P/RPS 0.38 0.53 0.63 0.72 0.77 0.73 0.82 -40.08%
P/EPS 5.56 30.09 277.94 46.58 37.21 24.74 33.94 -70.02%
EY 18.00 3.32 0.36 2.15 2.69 4.04 2.95 233.54%
DY 0.00 2.38 0.00 0.00 0.00 3.28 0.00 -
P/NAPS 0.43 0.40 0.41 0.43 0.41 0.39 0.40 4.93%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment