[KOBAY] QoQ TTM Result on 31-Dec-2008 [#2]

Stock

[KOBAY] KOBAY TECHNOLOGY BHD

Announcement Date

27-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- -11.02%

YoY- 1239.97%

Quarter Report

KOBAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	58,143	56,097	48,208	47,893	42,157	38,277	38,803	30.91%
YoY %	3.65%	16.36%	0.66%	13.61%	10.14%	-1.36%	-	-
Horiz. %	149.84%	144.57%	124.24%	123.43%	108.64%	98.64%	100.00%	-
PBT	917	1,837	3,188	5,513	5,998	5,162	936	-1.35%
YoY %	-50.08%	-42.38%	-42.17%	-8.09%	16.20%	451.50%	-	-
Horiz. %	97.97%	196.26%	340.60%	589.00%	640.81%	551.50%	100.00%	-
Tax	-270	-679	651	1,924	2,377	2,630	1,516	-
YoY %	60.24%	-204.30%	-66.16%	-19.06%	-9.62%	73.48%	-	-
Horiz. %	-17.81%	-44.79%	42.94%	126.91%	156.79%	173.48%	100.00%	-
NP	647	1,158	3,839	7,437	8,375	7,792	2,452	-58.82%
YoY %	-44.13%	-69.84%	-48.38%	-11.20%	7.48%	217.78%	-	-
Horiz. %	26.39%	47.23%	156.57%	303.30%	341.56%	317.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	513	1,663	4,415	7,678	8,629	7,783	2,508	-65.25%
YoY %	-69.15%	-62.33%	-42.50%	-11.02%	10.87%	210.33%	-	-
Horiz. %	20.45%	66.31%	176.04%	306.14%	344.06%	310.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.44%	36.96%	-20.42%	-34.90%	-39.63%	-50.95%	-161.97%	-
YoY %	-20.35%	281.00%	41.49%	11.94%	22.22%	68.54%	-	-
Horiz. %	-18.18%	-22.82%	12.61%	21.55%	24.47%	31.46%	100.00%	-
Total Cost	57,496	54,939	44,369	40,456	33,782	30,485	36,351	35.71%
YoY %	4.65%	23.82%	9.67%	19.76%	10.82%	-16.14%	-	-
Horiz. %	158.17%	151.13%	122.06%	111.29%	92.93%	83.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	105,455	67,419	105,337	108,137	106,594	67,417	101,755	2.40%
YoY %	56.42%	-36.00%	-2.59%	1.45%	58.11%	-33.75%	-	-
Horiz. %	103.64%	66.26%	103.52%	106.27%	104.76%	66.25%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	1,348	1,348	2,022	2,022	2,022	2,022	2,020	-23.61%
YoY %	0.00%	-33.33%	0.00%	0.00%	0.00%	0.10%	-	-
Horiz. %	66.73%	66.73%	100.10%	100.10%	100.10%	100.10%	100.00%	-
Div Payout %	262.84%	81.08%	45.81%	26.34%	23.44%	25.99%	80.56%	-
YoY %	224.17%	76.99%	73.92%	12.37%	-9.81%	-67.74%	-	-
Horiz. %	326.27%	100.65%	56.86%	32.70%	29.10%	32.26%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	105,455	67,419	105,337	108,137	106,594	67,417	101,755	2.40%
YoY %	56.42%	-36.00%	-2.59%	1.45%	58.11%	-33.75%	-	-
Horiz. %	103.64%	66.26%	103.52%	106.27%	104.76%	66.25%	100.00%	-
NOSH	66,744	67,419	67,523	67,586	67,464	67,417	67,387	-0.63%
YoY %	-1.00%	-0.15%	-0.09%	0.18%	0.07%	0.04%	-	-
Horiz. %	99.05%	100.05%	100.20%	100.30%	100.11%	100.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	1.11%	2.06%	7.96%	15.53%	19.87%	20.36%	6.32%	-
YoY %	-46.12%	-74.12%	-48.74%	-21.84%	-2.41%	222.15%	-	-
Horiz. %	17.56%	32.59%	125.95%	245.73%	314.40%	322.15%	100.00%	-
ROE	0.49%	2.47%	4.19%	7.10%	8.10%	11.54%	2.46%	-
YoY %	-80.16%	-41.05%	-40.99%	-12.35%	-29.81%	369.11%	-	-
Horiz. %	19.92%	100.41%	170.33%	288.62%	329.27%	469.11%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	87.11	83.21	71.39	70.86	62.49	56.78	57.58	31.75%
YoY %	4.69%	16.56%	0.75%	13.39%	10.06%	-1.39%	-	-
Horiz. %	151.29%	144.51%	123.98%	123.06%	108.53%	98.61%	100.00%	-
EPS	0.77	2.47	6.54	11.36	12.79	11.54	3.72	-64.97%
YoY %	-68.83%	-62.23%	-42.43%	-11.18%	10.83%	210.22%	-	-
Horiz. %	20.70%	66.40%	175.81%	305.38%	343.82%	310.22%	100.00%	-
DPS	2.00	2.00	3.00	3.00	3.00	3.00	3.00	-23.66%
YoY %	0.00%	-33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.58	1.00	1.56	1.60	1.58	1.00	1.51	3.06%
YoY %	58.00%	-35.90%	-2.50%	1.27%	58.00%	-33.77%	-	-
Horiz. %	104.64%	66.23%	103.31%	105.96%	104.64%	66.23%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 67,586
RPS	17.83	17.20	14.78	14.68	12.92	11.73	11.90	30.90%
YoY %	3.66%	16.37%	0.68%	13.62%	10.14%	-1.43%	-	-
Horiz. %	149.83%	144.54%	124.20%	123.36%	108.57%	98.57%	100.00%	-
EPS	0.16	0.51	1.35	2.35	2.65	2.39	0.77	-64.88%
YoY %	-68.63%	-62.22%	-42.55%	-11.32%	10.88%	210.39%	-	-
Horiz. %	20.78%	66.23%	175.32%	305.19%	344.16%	310.39%	100.00%	-
DPS	0.41	0.41	0.62	0.62	0.62	0.62	0.62	-24.07%
YoY %	0.00%	-33.87%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.13%	66.13%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3233	0.2067	0.3229	0.3315	0.3268	0.2067	0.312	2.39%
YoY %	56.41%	-35.99%	-2.59%	1.44%	58.10%	-33.75%	-	-
Horiz. %	103.62%	66.25%	103.49%	106.25%	104.74%	66.25%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.63	0.59	0.59	0.60	0.62	0.62	0.65	-
P/RPS	0.72	0.71	0.83	0.85	0.99	1.09	1.13	-25.93%
YoY %	1.41%	-14.46%	-2.35%	-14.14%	-9.17%	-3.54%	-	-
Horiz. %	63.72%	62.83%	73.45%	75.22%	87.61%	96.46%	100.00%	-
P/EPS	81.97	23.92	9.02	5.28	4.85	5.37	17.46	180.11%
YoY %	242.68%	165.19%	70.83%	8.87%	-9.68%	-69.24%	-	-
Horiz. %	469.47%	137.00%	51.66%	30.24%	27.78%	30.76%	100.00%	-
EY	1.22	4.18	11.08	18.93	20.63	18.62	5.73	-64.31%
YoY %	-70.81%	-62.27%	-41.47%	-8.24%	10.79%	224.96%	-	-
Horiz. %	21.29%	72.95%	193.37%	330.37%	360.03%	324.96%	100.00%	-
DY	3.17	3.39	5.08	5.00	4.84	4.84	4.62	-22.18%
YoY %	-6.49%	-33.27%	1.60%	3.31%	0.00%	4.76%	-	-
Horiz. %	68.61%	73.38%	109.96%	108.23%	104.76%	104.76%	100.00%	-
P/NAPS	0.40	0.59	0.38	0.38	0.39	0.62	0.43	-4.70%
YoY %	-32.20%	55.26%	0.00%	-2.56%	-37.10%	44.19%	-	-
Horiz. %	93.02%	137.21%	88.37%	88.37%	90.70%	144.19%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	17/11/09	28/08/09	25/05/09	27/02/09	17/11/08	26/08/08	26/05/08	-
Price	0.64	0.61	0.62	0.70	0.66	0.58	0.70	-
P/RPS	0.73	0.73	0.87	0.99	1.06	1.02	1.22	-28.96%
YoY %	0.00%	-16.09%	-12.12%	-6.60%	3.92%	-16.39%	-	-
Horiz. %	59.84%	59.84%	71.31%	81.15%	86.89%	83.61%	100.00%	-
P/EPS	83.27	24.73	9.48	6.16	5.16	5.02	18.81	169.36%
YoY %	236.72%	160.86%	53.90%	19.38%	2.79%	-73.31%	-	-
Horiz. %	442.69%	131.47%	50.40%	32.75%	27.43%	26.69%	100.00%	-
EY	1.20	4.04	10.55	16.23	19.38	19.90	5.32	-62.91%
YoY %	-70.30%	-61.71%	-35.00%	-16.25%	-2.61%	274.06%	-	-
Horiz. %	22.56%	75.94%	198.31%	305.08%	364.29%	374.06%	100.00%	-
DY	3.13	3.28	4.84	4.29	4.55	5.17	4.29	-18.93%
YoY %	-4.57%	-32.23%	12.82%	-5.71%	-11.99%	20.51%	-	-
Horiz. %	72.96%	76.46%	112.82%	100.00%	106.06%	120.51%	100.00%	-
P/NAPS	0.41	0.61	0.40	0.44	0.42	0.58	0.46	-7.37%
YoY %	-32.79%	52.50%	-9.09%	4.76%	-27.59%	26.09%	-	-
Horiz. %	89.13%	132.61%	86.96%	95.65%	91.30%	126.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos