[KOBAY] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 34.98%
YoY- -78.63%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 68,477 63,184 55,128 56,097 50,720 57,040 46,944 28.64%
PBT 3,242 4,132 2,516 1,717 1,526 3,900 6,196 -35.09%
Tax -1,029 -880 -204 -559 -1,025 -1,254 -1,840 -32.14%
NP 2,213 3,252 2,312 1,158 501 2,646 4,356 -36.35%
-
NP to SH 156 978 1,148 1,663 1,232 3,266 5,748 -90.98%
-
Tax Rate 31.74% 21.30% 8.11% 32.56% 67.17% 32.15% 29.70% -
Total Cost 66,264 59,932 52,816 54,939 50,218 54,394 42,588 34.31%
-
Net Worth 106,676 105,838 105,455 106,546 105,214 107,966 106,594 0.05%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 1,348 - - - -
Div Payout % - - - 81.10% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 106,676 105,838 105,455 106,546 105,214 107,966 106,594 0.05%
NOSH 68,823 66,986 66,744 67,434 67,445 67,479 67,464 1.33%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.23% 5.15% 4.19% 2.06% 0.99% 4.64% 9.28% -
ROE 0.15% 0.92% 1.09% 1.56% 1.17% 3.03% 5.39% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 99.50 94.32 82.60 83.19 75.20 84.53 69.58 26.95%
EPS 0.23 1.46 1.72 2.47 1.83 4.84 8.52 -91.02%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.55 1.58 1.58 1.58 1.56 1.60 1.58 -1.27%
Adjusted Per Share Value based on latest NOSH - 67,419
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.40 19.75 17.23 17.53 15.85 17.83 14.67 28.65%
EPS 0.05 0.31 0.36 0.52 0.39 1.02 1.80 -90.84%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.3334 0.3308 0.3296 0.333 0.3289 0.3375 0.3332 0.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.75 0.68 0.63 0.59 0.59 0.60 0.62 -
P/RPS 0.75 0.72 0.76 0.71 0.78 0.71 0.89 -10.79%
P/EPS 330.88 46.58 36.63 23.92 32.30 12.40 7.28 1176.54%
EY 0.30 2.15 2.73 4.18 3.10 8.07 13.74 -92.20%
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.40 0.37 0.38 0.38 0.39 14.86%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 17/11/09 28/08/09 25/05/09 27/02/09 17/11/08 -
Price 0.63 0.68 0.64 0.61 0.62 0.70 0.66 -
P/RPS 0.63 0.72 0.77 0.73 0.82 0.83 0.95 -23.97%
P/EPS 277.94 46.58 37.21 24.74 33.94 14.46 7.75 989.88%
EY 0.36 2.15 2.69 4.04 2.95 6.91 12.91 -90.82%
DY 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.41 0.39 0.40 0.44 0.42 -1.59%

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