[KOBAY] QoQ 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- -461.73%
YoY- -127.76%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
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 17,810 13,782 18,057 9,520 16,784 11,736 10,168 45.15%
PBT 1,437 629 692 -805 401 1,549 2,043 -20.85%
Tax -389 -51 90 -142 -167 -460 1,420 -
NP 1,048 578 782 -947 234 1,089 3,463 -54.82%
-
NP to SH 202 287 739 -709 196 1,437 3,491 -84.96%
-
Tax Rate 27.07% 8.11% -13.01% - 41.65% 29.70% -69.51% -
Total Cost 16,762 13,204 17,275 10,467 16,550 10,647 6,705 83.89%
-
Net Worth 106,386 105,455 67,419 105,337 108,137 106,594 67,417 35.43%
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 - - - 2,022 -
Div Payout % - - 182.46% - - - 57.94% -
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 106,386 105,455 67,419 105,337 108,137 106,594 67,417 35.43%
NOSH 67,333 66,744 67,419 67,523 67,586 67,464 67,417 -0.08%
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 5.88% 4.19% 4.33% -9.95% 1.39% 9.28% 34.06% -
ROE 0.19% 0.27% 1.10% -0.67% 0.18% 1.35% 5.18% -
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 26.45 20.65 26.78 14.10 24.83 17.40 15.08 45.29%
EPS 0.30 0.43 1.10 -1.05 0.29 2.13 5.18 -84.95%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 1.58 1.58 1.00 1.56 1.60 1.58 1.00 35.54%
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 5.46 4.23 5.54 2.92 5.15 3.60 3.12 45.07%
EPS 0.06 0.09 0.23 -0.22 0.06 0.44 1.07 -85.27%
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.62 -
NAPS 0.3262 0.3233 0.2067 0.3229 0.3315 0.3268 0.2067 35.43%
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 2.57 3.05 2.20 4.18 2.42 3.56 4.11 -26.81%
P/EPS 226.67 146.51 53.83 -56.19 206.90 29.11 11.97 606.65%
EY 0.44 0.68 1.86 -1.78 0.48 3.44 8.35 -85.86%
DY 0.00 0.00 3.39 0.00 0.00 0.00 4.84 -
P/NAPS 0.43 0.40 0.59 0.38 0.38 0.39 0.62 -21.59%
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 2.57 3.10 2.28 4.40 2.82 3.79 3.85 -23.56%
P/EPS 226.67 148.84 55.65 -59.05 241.38 30.99 11.20 638.59%
EY 0.44 0.67 1.80 -1.69 0.41 3.23 8.93 -86.48%
DY 0.00 0.00 3.28 0.00 0.00 0.00 5.17 -
P/NAPS 0.43 0.41 0.61 0.40 0.44 0.42 0.58 -18.04%

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