[KOBAY] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 45.85%
YoY- 617.07%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 111,216 82,491 59,728 30,471 79,792 51,358 31,592 131.95%
PBT 12,883 13,081 7,999 4,357 5,521 2,432 2,066 239.92%
Tax -3,101 -2,213 -1,655 -780 -1,414 -772 -440 268.90%
NP 9,782 10,868 6,344 3,577 4,107 1,660 1,626 231.86%
-
NP to SH 6,553 8,140 4,253 2,058 1,411 117 489 466.87%
-
Tax Rate 24.07% 16.92% 20.69% 17.90% 25.61% 31.74% 21.30% -
Total Cost 101,434 71,623 53,384 26,894 75,685 49,698 29,966 125.94%
-
Net Worth 111,838 113,111 110,537 107,607 105,821 106,676 105,838 3.75%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,347 - - - 1,011 - - -
Div Payout % 20.56% - - - 71.65% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 111,838 113,111 110,537 107,607 105,821 106,676 105,838 3.75%
NOSH 67,372 67,328 67,400 67,254 67,401 68,823 66,986 0.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.80% 13.17% 10.62% 11.74% 5.15% 3.23% 5.15% -
ROE 5.86% 7.20% 3.85% 1.91% 1.33% 0.11% 0.46% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 165.08 122.52 88.62 45.31 118.38 74.62 47.16 131.07%
EPS 9.73 12.09 6.31 3.06 2.09 0.17 0.73 464.83%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.66 1.68 1.64 1.60 1.57 1.55 1.58 3.35%
Adjusted Per Share Value based on latest NOSH - 67,254
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 34.10 25.29 18.31 9.34 24.46 15.75 9.69 131.89%
EPS 2.01 2.50 1.30 0.63 0.43 0.04 0.15 466.84%
DPS 0.41 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.3429 0.3468 0.3389 0.3299 0.3244 0.327 0.3245 3.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.77 0.80 0.72 0.67 0.61 0.75 0.68 -
P/RPS 0.47 0.65 0.81 1.48 0.52 1.01 1.44 -52.69%
P/EPS 7.92 6.62 11.41 21.90 29.14 441.18 93.15 -80.75%
EY 12.63 15.11 8.76 4.57 3.43 0.23 1.07 420.76%
DY 2.60 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 0.46 0.48 0.44 0.42 0.39 0.48 0.43 4.61%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.74 0.76 0.75 0.68 0.63 0.63 0.68 -
P/RPS 0.45 0.62 0.85 1.50 0.53 0.84 1.44 -54.04%
P/EPS 7.61 6.29 11.89 22.22 30.09 370.59 93.15 -81.25%
EY 13.14 15.91 8.41 4.50 3.32 0.27 1.07 434.73%
DY 2.70 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.45 0.45 0.46 0.43 0.40 0.41 0.43 3.08%

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