[KOBAY] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 106.66%
YoY- 769.73%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 48,488 47,206 50,723 59,728 31,592 28,520 18,904 16.98%
PBT 4,951 2,021 4,346 7,999 2,066 1,950 1,599 20.70%
Tax -837 -850 -1,495 -1,655 -440 -627 79 -
NP 4,114 1,171 2,851 6,344 1,626 1,323 1,678 16.10%
-
NP to SH 3,979 -12 1,445 4,253 489 1,633 1,738 14.78%
-
Tax Rate 16.91% 42.06% 34.40% 20.69% 21.30% 32.15% -4.94% -
Total Cost 44,374 46,035 47,872 53,384 29,966 27,197 17,226 17.06%
-
Net Worth 122,534 105,600 113,583 110,537 105,838 107,966 101,046 3.26%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 122,534 105,600 113,583 110,537 105,838 107,966 101,046 3.26%
NOSH 67,326 60,000 67,209 67,400 66,986 67,479 67,364 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.48% 2.48% 5.62% 10.62% 5.15% 4.64% 8.88% -
ROE 3.25% -0.01% 1.27% 3.85% 0.46% 1.51% 1.72% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 72.02 78.68 75.47 88.62 47.16 42.26 28.06 16.99%
EPS 5.91 -0.02 2.15 6.31 0.73 2.42 2.58 14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.76 1.69 1.64 1.58 1.60 1.50 3.27%
Adjusted Per Share Value based on latest NOSH - 67,331
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.16 14.75 15.85 18.67 9.87 8.91 5.91 16.98%
EPS 1.24 0.00 0.45 1.33 0.15 0.51 0.54 14.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.383 0.3301 0.355 0.3455 0.3308 0.3375 0.3158 3.26%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.795 0.68 0.76 0.72 0.68 0.60 0.70 -
P/RPS 1.10 0.86 1.01 0.81 1.44 1.42 2.49 -12.71%
P/EPS 13.45 -3,400.00 35.35 11.41 93.15 24.79 27.13 -11.02%
EY 7.43 -0.03 2.83 8.76 1.07 4.03 3.69 12.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.45 0.44 0.43 0.38 0.47 -1.09%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 22/02/13 28/02/12 25/02/11 25/02/10 27/02/09 27/02/08 -
Price 0.80 0.66 0.75 0.75 0.68 0.70 0.70 -
P/RPS 1.11 0.84 0.99 0.85 1.44 1.66 2.49 -12.58%
P/EPS 13.54 -3,300.00 34.88 11.89 93.15 28.93 27.13 -10.92%
EY 7.39 -0.03 2.87 8.41 1.07 3.46 3.69 12.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.44 0.46 0.43 0.44 0.47 -1.09%

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