[KOBAY] QoQ Annualized 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- 3.33%
YoY- 769.73%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 94,360 111,216 109,988 119,456 121,884 79,792 68,477 23.80%
PBT 7,880 12,883 17,441 15,998 17,428 5,521 3,242 80.67%
Tax -3,328 -3,101 -2,950 -3,310 -3,120 -1,414 -1,029 118.54%
NP 4,552 9,782 14,490 12,688 14,308 4,107 2,213 61.66%
-
NP to SH 2,892 6,553 10,853 8,506 8,232 1,411 156 599.21%
-
Tax Rate 42.23% 24.07% 16.91% 20.69% 17.90% 25.61% 31.74% -
Total Cost 89,808 101,434 95,497 106,768 107,576 75,685 66,264 22.44%
-
Net Worth 112,842 111,838 113,111 110,537 107,607 105,821 106,676 3.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 1,347 - - - 1,011 - -
Div Payout % - 20.56% - - - 71.65% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 112,842 111,838 113,111 110,537 107,607 105,821 106,676 3.81%
NOSH 67,570 67,372 67,328 67,400 67,254 67,401 68,823 -1.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.82% 8.80% 13.17% 10.62% 11.74% 5.15% 3.23% -
ROE 2.56% 5.86% 9.60% 7.70% 7.65% 1.33% 0.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 139.65 165.08 163.36 177.23 181.23 118.38 99.50 25.33%
EPS 4.28 9.73 16.12 12.62 12.24 2.09 0.23 600.97%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.67 1.66 1.68 1.64 1.60 1.57 1.55 5.09%
Adjusted Per Share Value based on latest NOSH - 67,331
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.49 34.76 34.38 37.34 38.10 24.94 21.40 23.81%
EPS 0.90 2.05 3.39 2.66 2.57 0.44 0.05 585.62%
DPS 0.00 0.42 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.3527 0.3496 0.3535 0.3455 0.3363 0.3308 0.3334 3.81%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.74 0.77 0.80 0.72 0.67 0.61 0.75 -
P/RPS 0.53 0.47 0.49 0.41 0.37 0.52 0.75 -20.64%
P/EPS 17.29 7.92 4.96 5.71 5.47 29.14 330.88 -85.99%
EY 5.78 12.63 20.15 17.53 18.27 3.43 0.30 617.39%
DY 0.00 2.60 0.00 0.00 0.00 2.46 0.00 -
P/NAPS 0.44 0.46 0.48 0.44 0.42 0.39 0.48 -5.63%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 26/08/11 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 -
Price 0.80 0.74 0.76 0.75 0.68 0.63 0.63 -
P/RPS 0.57 0.45 0.47 0.42 0.38 0.53 0.63 -6.44%
P/EPS 18.69 7.61 4.71 5.94 5.56 30.09 277.94 -83.43%
EY 5.35 13.14 21.21 16.83 18.00 3.32 0.36 503.46%
DY 0.00 2.70 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 0.48 0.45 0.45 0.46 0.43 0.40 0.41 11.06%

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