[KOBAY] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -88.97%
YoY- -64.87%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 98,263 73,829 50,723 23,590 111,216 82,491 59,728 39.40%
PBT 3,923 4,682 4,346 1,970 12,883 13,081 7,999 -37.83%
Tax -2,629 -1,875 -1,495 -832 -3,101 -2,213 -1,655 36.18%
NP 1,294 2,807 2,851 1,138 9,782 10,868 6,344 -65.38%
-
NP to SH -1,291 1,048 1,445 723 6,553 8,140 4,253 -
-
Tax Rate 67.02% 40.05% 34.40% 42.23% 24.07% 16.92% 20.69% -
Total Cost 96,969 71,022 47,872 22,452 101,434 71,623 53,384 48.92%
-
Net Worth 109,216 111,517 113,583 112,842 111,838 113,111 110,537 -0.79%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - 1,347 - - -
Div Payout % - - - - 20.56% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 109,216 111,517 113,583 112,842 111,838 113,111 110,537 -0.79%
NOSH 67,417 67,179 67,209 67,570 67,372 67,328 67,400 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.32% 3.80% 5.62% 4.82% 8.80% 13.17% 10.62% -
ROE -1.18% 0.94% 1.27% 0.64% 5.86% 7.20% 3.85% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 145.75 109.90 75.47 34.91 165.08 122.52 88.62 39.37%
EPS -1.92 1.56 2.15 1.07 9.73 12.09 6.31 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.62 1.66 1.69 1.67 1.66 1.68 1.64 -0.81%
Adjusted Per Share Value based on latest NOSH - 67,570
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 30.13 22.63 15.55 7.23 34.10 25.29 18.31 39.42%
EPS -0.40 0.32 0.44 0.22 2.01 2.50 1.30 -
DPS 0.00 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.3348 0.3419 0.3482 0.3459 0.3429 0.3468 0.3389 -0.80%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.84 0.83 0.76 0.74 0.77 0.80 0.72 -
P/RPS 0.58 0.76 1.01 2.12 0.47 0.65 0.81 -19.97%
P/EPS -43.87 53.21 35.35 69.16 7.92 6.62 11.41 -
EY -2.28 1.88 2.83 1.45 12.63 15.11 8.76 -
DY 0.00 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 0.52 0.50 0.45 0.44 0.46 0.48 0.44 11.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 28/02/12 17/11/11 26/08/11 27/05/11 25/02/11 -
Price 0.75 0.83 0.75 0.80 0.74 0.76 0.75 -
P/RPS 0.51 0.76 0.99 2.29 0.45 0.62 0.85 -28.88%
P/EPS -39.17 53.21 34.88 74.77 7.61 6.29 11.89 -
EY -2.55 1.88 2.87 1.34 13.14 15.91 8.41 -
DY 0.00 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.46 0.50 0.44 0.48 0.45 0.45 0.46 0.00%

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 ⃤ & 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