[KOBAY] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 804.49%
YoY- -15.15%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 109,988 119,456 121,884 79,792 68,477 63,184 55,128 58.54%
PBT 17,441 15,998 17,428 5,521 3,242 4,132 2,516 263.98%
Tax -2,950 -3,310 -3,120 -1,414 -1,029 -880 -204 494.52%
NP 14,490 12,688 14,308 4,107 2,213 3,252 2,312 240.30%
-
NP to SH 10,853 8,506 8,232 1,411 156 978 1,148 347.71%
-
Tax Rate 16.91% 20.69% 17.90% 25.61% 31.74% 21.30% 8.11% -
Total Cost 95,497 106,768 107,576 75,685 66,264 59,932 52,816 48.47%
-
Net Worth 113,111 110,537 107,607 105,821 106,676 105,838 105,455 4.78%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 1,011 - - - -
Div Payout % - - - 71.65% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 113,111 110,537 107,607 105,821 106,676 105,838 105,455 4.78%
NOSH 67,328 67,400 67,254 67,401 68,823 66,986 66,744 0.58%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.17% 10.62% 11.74% 5.15% 3.23% 5.15% 4.19% -
ROE 9.60% 7.70% 7.65% 1.33% 0.15% 0.92% 1.09% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 163.36 177.23 181.23 118.38 99.50 94.32 82.60 57.62%
EPS 16.12 12.62 12.24 2.09 0.23 1.46 1.72 345.12%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.60 1.57 1.55 1.58 1.58 4.18%
Adjusted Per Share Value based on latest NOSH - 67,272
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 33.72 36.62 37.37 24.46 20.99 19.37 16.90 58.55%
EPS 3.33 2.61 2.52 0.43 0.05 0.30 0.35 349.62%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.3468 0.3389 0.3299 0.3244 0.327 0.3245 0.3233 4.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.80 0.72 0.67 0.61 0.75 0.68 0.63 -
P/RPS 0.49 0.41 0.37 0.52 0.75 0.72 0.76 -25.38%
P/EPS 4.96 5.71 5.47 29.14 330.88 46.58 36.63 -73.66%
EY 20.15 17.53 18.27 3.43 0.30 2.15 2.73 279.55%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.42 0.39 0.48 0.43 0.40 12.93%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 -
Price 0.76 0.75 0.68 0.63 0.63 0.68 0.64 -
P/RPS 0.47 0.42 0.38 0.53 0.63 0.72 0.77 -28.06%
P/EPS 4.71 5.94 5.56 30.09 277.94 46.58 37.21 -74.82%
EY 21.21 16.83 18.00 3.32 0.36 2.15 2.69 296.64%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.43 0.40 0.41 0.43 0.41 6.40%

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