[KOBAY] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -69.15%
YoY- -94.05%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 101,306 104,663 97,487 58,143 42,157 48,352 97,146 0.70%
PBT 3,814 10,087 9,372 917 5,998 1,651 6,118 -7.56%
Tax -2,413 -2,744 -2,266 -270 2,377 -104 -1,090 14.14%
NP 1,401 7,343 7,106 647 8,375 1,547 5,028 -19.16%
-
NP to SH -1,866 5,211 3,384 513 8,629 1,487 4,588 -
-
Tax Rate 63.27% 27.20% 24.18% 29.44% -39.63% 6.30% 17.82% -
Total Cost 99,905 97,320 90,381 57,496 33,782 46,805 92,118 1.36%
-
Net Worth 109,654 112,842 107,607 105,455 106,594 67,159 101,063 1.36%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,348 1,009 1,348 2,022 2,020 2,313 -
Div Payout % - 25.88% 29.82% 262.84% 23.44% 135.87% 50.43% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 109,654 112,842 107,607 105,455 106,594 67,159 101,063 1.36%
NOSH 67,272 67,570 67,254 66,744 67,464 67,159 67,375 -0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.38% 7.02% 7.29% 1.11% 19.87% 3.20% 5.18% -
ROE -1.70% 4.62% 3.14% 0.49% 8.10% 2.21% 4.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 150.59 154.90 144.95 87.11 62.49 72.00 144.19 0.72%
EPS -2.77 7.71 5.03 0.77 12.79 2.21 6.81 -
DPS 0.00 2.00 1.50 2.00 3.00 3.00 3.50 -
NAPS 1.63 1.67 1.60 1.58 1.58 1.00 1.50 1.39%
Adjusted Per Share Value based on latest NOSH - 66,744
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.06 32.09 29.89 17.83 12.92 14.82 29.78 0.70%
EPS -0.57 1.60 1.04 0.16 2.65 0.46 1.41 -
DPS 0.00 0.41 0.31 0.41 0.62 0.62 0.71 -
NAPS 0.3362 0.3459 0.3299 0.3233 0.3268 0.2059 0.3098 1.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.70 0.74 0.67 0.63 0.62 0.75 0.66 -
P/RPS 0.46 0.48 0.46 0.72 0.99 1.04 0.46 0.00%
P/EPS -25.24 9.60 13.32 81.97 4.85 33.87 9.69 -
EY -3.96 10.42 7.51 1.22 20.63 2.95 10.32 -
DY 0.00 2.70 2.24 3.17 4.84 4.00 5.30 -
P/NAPS 0.43 0.44 0.42 0.40 0.39 0.75 0.44 -0.38%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 26/11/10 17/11/09 17/11/08 29/11/07 24/11/06 -
Price 0.78 0.80 0.68 0.64 0.66 0.69 0.70 -
P/RPS 0.52 0.52 0.47 0.73 1.06 0.96 0.49 0.99%
P/EPS -28.12 10.37 13.51 83.27 5.16 31.16 10.28 -
EY -3.56 9.64 7.40 1.20 19.38 3.21 9.73 -
DY 0.00 2.50 2.21 3.13 4.55 4.35 5.00 -
P/NAPS 0.48 0.48 0.43 0.41 0.42 0.69 0.47 0.35%

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