[KOBAY] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -61.16%
YoY- -80.03%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 28,434 20,772 17,810 13,782 18,057 9,520 16,784 42.24%
PBT 3,090 488 1,437 629 692 -805 401 291.59%
Tax -643 -454 -389 -51 90 -142 -167 146.26%
NP 2,447 34 1,048 578 782 -947 234 380.26%
-
NP to SH 1,294 -170 202 287 739 -709 196 253.14%
-
Tax Rate 20.81% 93.03% 27.07% 8.11% -13.01% - 41.65% -
Total Cost 25,987 20,738 16,762 13,204 17,275 10,467 16,550 35.20%
-
Net Worth 105,618 104,836 106,386 105,455 67,419 105,337 108,137 -1.56%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,009 - - - 1,348 - - -
Div Payout % 77.98% - - - 182.46% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 105,618 104,836 106,386 105,455 67,419 105,337 108,137 -1.56%
NOSH 67,272 67,636 67,333 66,744 67,419 67,523 67,586 -0.31%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.61% 0.16% 5.88% 4.19% 4.33% -9.95% 1.39% -
ROE 1.23% -0.16% 0.19% 0.27% 1.10% -0.67% 0.18% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.27 30.71 26.45 20.65 26.78 14.10 24.83 42.71%
EPS 1.92 -0.25 0.30 0.43 1.10 -1.05 0.29 253.81%
DPS 1.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.57 1.55 1.58 1.58 1.00 1.56 1.60 -1.25%
Adjusted Per Share Value based on latest NOSH - 66,744
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.72 6.37 5.46 4.23 5.54 2.92 5.15 42.19%
EPS 0.40 -0.05 0.06 0.09 0.23 -0.22 0.06 255.45%
DPS 0.31 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.3238 0.3214 0.3262 0.3233 0.2067 0.3229 0.3315 -1.55%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.61 0.75 0.68 0.63 0.59 0.59 0.60 -
P/RPS 1.44 2.44 2.57 3.05 2.20 4.18 2.42 -29.32%
P/EPS 31.71 -298.40 226.67 146.51 53.83 -56.19 206.90 -71.45%
EY 3.15 -0.34 0.44 0.68 1.86 -1.78 0.48 251.72%
DY 2.46 0.00 0.00 0.00 3.39 0.00 0.00 -
P/NAPS 0.39 0.48 0.43 0.40 0.59 0.38 0.38 1.75%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 17/11/09 28/08/09 25/05/09 27/02/09 -
Price 0.63 0.63 0.68 0.64 0.61 0.62 0.70 -
P/RPS 1.49 2.05 2.57 3.10 2.28 4.40 2.82 -34.71%
P/EPS 32.75 -250.65 226.67 148.84 55.65 -59.05 241.38 -73.69%
EY 3.05 -0.40 0.44 0.67 1.80 -1.69 0.41 282.47%
DY 2.38 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 0.40 0.41 0.43 0.41 0.61 0.40 0.44 -6.17%

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