[KOBAY] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -62.28%
YoY- -78.47%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 63,184 55,128 56,097 50,720 57,040 46,944 38,386 39.28%
PBT 4,132 2,516 1,717 1,526 3,900 6,196 5,406 -16.36%
Tax -880 -204 -559 -1,025 -1,254 -1,840 2,386 -
NP 3,252 2,312 1,158 501 2,646 4,356 7,792 -44.06%
-
NP to SH 978 1,148 1,663 1,232 3,266 5,748 7,783 -74.81%
-
Tax Rate 21.30% 8.11% 32.56% 67.17% 32.15% 29.70% -44.14% -
Total Cost 59,932 52,816 54,939 50,218 54,394 42,588 30,594 56.36%
-
Net Worth 105,838 105,455 106,546 105,214 107,966 106,594 105,039 0.50%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 1,348 - - - 2,019 -
Div Payout % - - 81.10% - - - 25.95% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 105,838 105,455 106,546 105,214 107,966 106,594 105,039 0.50%
NOSH 66,986 66,744 67,434 67,445 67,479 67,464 67,332 -0.34%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.15% 4.19% 2.06% 0.99% 4.64% 9.28% 20.30% -
ROE 0.92% 1.09% 1.56% 1.17% 3.03% 5.39% 7.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 94.32 82.60 83.19 75.20 84.53 69.58 57.01 39.75%
EPS 1.46 1.72 2.47 1.83 4.84 8.52 11.56 -74.73%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 1.58 1.58 1.58 1.56 1.60 1.58 1.56 0.85%
Adjusted Per Share Value based on latest NOSH - 67,523
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.75 17.23 17.53 15.85 17.83 14.67 12.00 39.27%
EPS 0.31 0.36 0.52 0.39 1.02 1.80 2.43 -74.56%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.63 -
NAPS 0.3308 0.3296 0.333 0.3289 0.3375 0.3332 0.3283 0.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.68 0.63 0.59 0.59 0.60 0.62 0.62 -
P/RPS 0.72 0.76 0.71 0.78 0.71 0.89 1.09 -24.09%
P/EPS 46.58 36.63 23.92 32.30 12.40 7.28 5.36 321.02%
EY 2.15 2.73 4.18 3.10 8.07 13.74 18.64 -76.21%
DY 0.00 0.00 3.39 0.00 0.00 0.00 4.84 -
P/NAPS 0.43 0.40 0.37 0.38 0.38 0.39 0.40 4.92%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 28/08/09 25/05/09 27/02/09 17/11/08 26/08/08 -
Price 0.68 0.64 0.61 0.62 0.70 0.66 0.58 -
P/RPS 0.72 0.77 0.73 0.82 0.83 0.95 1.02 -20.67%
P/EPS 46.58 37.21 24.74 33.94 14.46 7.75 5.02 339.77%
EY 2.15 2.69 4.04 2.95 6.91 12.91 19.93 -77.24%
DY 0.00 0.00 3.28 0.00 0.00 0.00 5.17 -
P/NAPS 0.43 0.41 0.39 0.40 0.44 0.42 0.37 10.50%

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