[KOBAY] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.17%
YoY- -93.24%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 97,487 80,798 70,421 59,169 58,143 56,097 48,208 59.84%
PBT 9,372 5,644 3,246 1,953 917 1,837 3,188 105.08%
Tax -2,266 -1,537 -804 -492 -270 -679 651 -
NP 7,106 4,107 2,442 1,461 647 1,158 3,839 50.69%
-
NP to SH 3,384 1,613 1,058 519 513 1,663 4,415 -16.23%
-
Tax Rate 24.18% 27.23% 24.77% 25.19% 29.44% 36.96% -20.42% -
Total Cost 90,381 76,691 67,979 57,708 57,496 54,939 44,369 60.62%
-
Net Worth 107,607 105,618 104,836 106,386 105,455 67,419 105,337 1.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,009 1,009 1,348 1,348 1,348 1,348 2,022 -37.06%
Div Payout % 29.82% 62.56% 127.45% 259.80% 262.84% 81.08% 45.81% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,607 105,618 104,836 106,386 105,455 67,419 105,337 1.43%
NOSH 67,254 67,272 67,636 67,333 66,744 67,419 67,523 -0.26%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.29% 5.08% 3.47% 2.47% 1.11% 2.06% 7.96% -
ROE 3.14% 1.53% 1.01% 0.49% 0.49% 2.47% 4.19% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 144.95 120.11 104.12 87.87 87.11 83.21 71.39 60.27%
EPS 5.03 2.40 1.56 0.77 0.77 2.47 6.54 -16.04%
DPS 1.50 1.50 2.00 2.00 2.00 2.00 3.00 -36.97%
NAPS 1.60 1.57 1.55 1.58 1.58 1.00 1.56 1.70%
Adjusted Per Share Value based on latest NOSH - 67,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.89 24.77 21.59 18.14 17.83 17.20 14.78 59.85%
EPS 1.04 0.49 0.32 0.16 0.16 0.51 1.35 -15.95%
DPS 0.31 0.31 0.41 0.41 0.41 0.41 0.62 -36.97%
NAPS 0.3299 0.3238 0.3214 0.3262 0.3233 0.2067 0.3229 1.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.67 0.61 0.75 0.68 0.63 0.59 0.59 -
P/RPS 0.46 0.51 0.72 0.77 0.72 0.71 0.83 -32.50%
P/EPS 13.32 25.44 47.95 88.22 81.97 23.92 9.02 29.64%
EY 7.51 3.93 2.09 1.13 1.22 4.18 11.08 -22.82%
DY 2.24 2.46 2.67 2.94 3.17 3.39 5.08 -42.03%
P/NAPS 0.42 0.39 0.48 0.43 0.40 0.59 0.38 6.89%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 28/08/09 25/05/09 -
Price 0.68 0.63 0.63 0.68 0.64 0.61 0.62 -
P/RPS 0.47 0.52 0.61 0.77 0.73 0.73 0.87 -33.64%
P/EPS 13.51 26.28 40.27 88.22 83.27 24.73 9.48 26.61%
EY 7.40 3.81 2.48 1.13 1.20 4.04 10.55 -21.03%
DY 2.21 2.38 3.17 2.94 3.13 3.28 4.84 -40.67%
P/NAPS 0.43 0.40 0.41 0.43 0.41 0.61 0.40 4.93%

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