[KOBAY] QoQ Cumulative 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- 106.66%
YoY- 769.73%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 23,590 111,216 82,491 59,728 30,471 79,792 51,358 -40.44%
PBT 1,970 12,883 13,081 7,999 4,357 5,521 2,432 -13.09%
Tax -832 -3,101 -2,213 -1,655 -780 -1,414 -772 5.11%
NP 1,138 9,782 10,868 6,344 3,577 4,107 1,660 -22.23%
-
NP to SH 723 6,553 8,140 4,253 2,058 1,411 117 236.37%
-
Tax Rate 42.23% 24.07% 16.92% 20.69% 17.90% 25.61% 31.74% -
Total Cost 22,452 101,434 71,623 53,384 26,894 75,685 49,698 -41.09%
-
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 0.64% 5.86% 7.20% 3.85% 1.91% 1.33% 0.11% -
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 34.91 165.08 122.52 88.62 45.31 118.38 74.62 -39.70%
EPS 1.07 9.73 12.09 6.31 3.06 2.09 0.17 240.51%
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 7.37 34.76 25.78 18.67 9.52 24.94 16.05 -40.45%
EPS 0.23 2.05 2.54 1.33 0.64 0.44 0.04 220.61%
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 2.12 0.47 0.65 0.81 1.48 0.52 1.01 63.86%
P/EPS 69.16 7.92 6.62 11.41 21.90 29.14 441.18 -70.89%
EY 1.45 12.63 15.11 8.76 4.57 3.43 0.23 240.88%
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 2.29 0.45 0.62 0.85 1.50 0.53 0.84 95.03%
P/EPS 74.77 7.61 6.29 11.89 22.22 30.09 370.59 -65.56%
EY 1.34 13.14 15.91 8.41 4.50 3.32 0.27 190.67%
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