[KOBAY] YoY Annualized Quarter 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- -14.81%
YoY- -70.06%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 94,412 101,446 119,456 63,184 57,040 37,808 95,000 -0.10%
PBT 4,042 8,692 15,998 4,132 3,900 3,198 10,222 -14.31%
Tax -1,700 -2,990 -3,310 -880 -1,254 158 -1,150 6.72%
NP 2,342 5,702 12,688 3,252 2,646 3,356 9,072 -20.18%
-
NP to SH -24 2,890 8,506 978 3,266 3,476 8,178 -
-
Tax Rate 42.06% 34.40% 20.69% 21.30% 32.15% -4.94% 11.25% -
Total Cost 92,070 95,744 106,768 59,932 54,394 34,452 85,928 1.15%
-
Net Worth 105,600 113,583 110,537 105,838 107,966 101,046 103,067 0.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 105,600 113,583 110,537 105,838 107,966 101,046 103,067 0.40%
NOSH 60,000 67,209 67,400 66,986 67,479 67,364 67,364 -1.90%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.48% 5.62% 10.62% 5.15% 4.64% 8.88% 9.55% -
ROE -0.02% 2.54% 7.70% 0.92% 3.03% 3.44% 7.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.35 150.94 177.23 94.32 84.53 56.12 141.02 1.84%
EPS -0.04 4.30 12.62 1.46 4.84 5.16 12.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.69 1.64 1.58 1.60 1.50 1.53 2.35%
Adjusted Per Share Value based on latest NOSH - 67,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.94 31.10 36.62 19.37 17.49 11.59 29.12 -0.10%
EPS -0.01 0.89 2.61 0.30 1.00 1.07 2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3237 0.3482 0.3389 0.3245 0.331 0.3098 0.316 0.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.68 0.76 0.72 0.68 0.60 0.70 0.74 -
P/RPS 0.43 0.50 0.41 0.72 0.71 1.25 0.52 -3.11%
P/EPS -1,700.00 17.67 5.71 46.58 12.40 13.57 6.10 -
EY -0.06 5.66 17.53 2.15 8.07 7.37 16.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.44 0.43 0.38 0.47 0.48 -3.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 28/02/12 25/02/11 25/02/10 27/02/09 27/02/08 09/02/07 -
Price 0.66 0.75 0.75 0.68 0.70 0.70 0.75 -
P/RPS 0.42 0.50 0.42 0.72 0.83 1.25 0.53 -3.79%
P/EPS -1,650.00 17.44 5.94 46.58 14.46 13.57 6.18 -
EY -0.06 5.73 16.83 2.15 6.91 7.37 16.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.46 0.43 0.44 0.47 0.49 -4.14%

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