[KOBAY] QoQ 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- 59.04%
YoY- 617.07%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 28,725 23,091 29,257 30,471 28,434 20,772 17,810 37.65%
PBT -198 4,673 3,642 4,357 3,090 488 1,437 -
Tax -888 -149 -875 -780 -643 -454 -389 73.63%
NP -1,086 4,524 2,767 3,577 2,447 34 1,048 -
-
NP to SH -1,594 3,887 2,195 2,058 1,294 -170 202 -
-
Tax Rate - 3.19% 24.03% 17.90% 20.81% 93.03% 27.07% -
Total Cost 29,811 18,567 26,490 26,894 25,987 20,738 16,762 46.94%
-
Net Worth 111,926 113,174 110,423 107,607 105,618 104,836 106,386 3.45%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,348 - - - 1,009 - - -
Div Payout % 0.00% - - - 77.98% - - -
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 111,926 113,174 110,423 107,607 105,618 104,836 106,386 3.45%
NOSH 67,425 67,365 67,331 67,254 67,272 67,636 67,333 0.09%
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 -3.78% 19.59% 9.46% 11.74% 8.61% 0.16% 5.88% -
ROE -1.42% 3.43% 1.99% 1.91% 1.23% -0.16% 0.19% -
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 42.60 34.28 43.45 45.31 42.27 30.71 26.45 37.52%
EPS -2.37 5.77 3.26 3.06 1.92 -0.25 0.30 -
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 8.81 7.08 8.97 9.34 8.72 6.37 5.46 37.69%
EPS -0.49 1.19 0.67 0.63 0.40 -0.05 0.06 -
DPS 0.41 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.3431 0.347 0.3385 0.3299 0.3238 0.3214 0.3262 3.43%
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 1.81 2.33 1.66 1.48 1.44 2.44 2.57 -20.89%
P/EPS -32.57 13.86 22.09 21.90 31.71 -298.40 226.67 -
EY -3.07 7.21 4.53 4.57 3.15 -0.34 0.44 -
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 1.74 2.22 1.73 1.50 1.49 2.05 2.57 -22.95%
P/EPS -31.30 13.17 23.01 22.22 32.75 -250.65 226.67 -
EY -3.19 7.59 4.35 4.50 3.05 -0.40 0.44 -
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