[KOBAY] YoY Quarter Result on 30-Jun-2011 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -141.01%
YoY- -223.18%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 25,467 22,451 24,434 28,725 28,434 18,057 10,168 16.52%
PBT 848 -512 -759 -198 3,090 692 2,043 -13.62%
Tax 262 -97 -754 -888 -643 90 1,420 -24.53%
NP 1,110 -609 -1,513 -1,086 2,447 782 3,463 -17.26%
-
NP to SH 1,133 -513 -2,339 -1,594 1,294 739 3,491 -17.09%
-
Tax Rate -30.90% - - - 20.81% -13.01% -69.51% -
Total Cost 24,357 23,060 25,947 29,811 25,987 17,275 6,705 23.97%
-
Net Worth 67,238 119,101 109,038 111,926 105,618 67,419 67,417 -0.04%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 1,348 1,009 1,348 2,022 -
Div Payout % - - - 0.00% 77.98% 182.46% 57.94% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 67,238 119,101 109,038 111,926 105,618 67,419 67,417 -0.04%
NOSH 67,238 67,671 67,307 67,425 67,272 67,419 67,417 -0.04%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.36% -2.71% -6.19% -3.78% 8.61% 4.33% 34.06% -
ROE 1.69% -0.43% -2.15% -1.42% 1.23% 1.10% 5.18% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 37.88 33.18 36.30 42.60 42.27 26.78 15.08 16.58%
EPS 1.68 -0.76 -3.47 -2.37 1.92 1.10 5.18 -17.10%
DPS 0.00 0.00 0.00 2.00 1.50 2.00 3.00 -
NAPS 1.00 1.76 1.62 1.66 1.57 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 67,425
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.81 6.88 7.49 8.81 8.72 5.54 3.12 16.51%
EPS 0.35 -0.16 -0.72 -0.49 0.40 0.23 1.07 -16.98%
DPS 0.00 0.00 0.00 0.41 0.31 0.41 0.62 -
NAPS 0.2061 0.3651 0.3343 0.3431 0.3238 0.2067 0.2067 -0.04%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.20 0.64 0.84 0.77 0.61 0.59 0.62 -
P/RPS 3.17 1.93 2.31 1.81 1.44 2.20 4.11 -4.23%
P/EPS 71.21 -84.42 -24.17 -32.57 31.71 53.83 11.97 34.59%
EY 1.40 -1.18 -4.14 -3.07 3.15 1.86 8.35 -25.73%
DY 0.00 0.00 0.00 2.60 2.46 3.39 4.84 -
P/NAPS 1.20 0.36 0.52 0.46 0.39 0.59 0.62 11.62%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 23/08/13 30/08/12 26/08/11 26/08/10 28/08/09 26/08/08 -
Price 1.11 0.655 0.75 0.74 0.63 0.61 0.58 -
P/RPS 2.93 1.97 2.07 1.74 1.49 2.28 3.85 -4.44%
P/EPS 65.87 -86.40 -21.58 -31.30 32.75 55.65 11.20 34.33%
EY 1.52 -1.16 -4.63 -3.19 3.05 1.80 8.93 -25.54%
DY 0.00 0.00 0.00 2.70 2.38 3.28 5.17 -
P/NAPS 1.11 0.37 0.46 0.45 0.40 0.61 0.58 11.41%

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