[KOBAY] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 99.86%
YoY- -66.02%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 26,633 98,263 73,829 50,723 23,590 111,216 82,491 -52.84%
PBT 1,861 3,923 4,682 4,346 1,970 12,883 13,081 -72.65%
Tax -616 -2,629 -1,875 -1,495 -832 -3,101 -2,213 -57.26%
NP 1,245 1,294 2,807 2,851 1,138 9,782 10,868 -76.31%
-
NP to SH 148 -1,291 1,048 1,445 723 6,553 8,140 -93.03%
-
Tax Rate 33.10% 67.02% 40.05% 34.40% 42.23% 24.07% 16.92% -
Total Cost 25,388 96,969 71,022 47,872 22,452 101,434 71,623 -49.81%
-
Net Worth 109,654 109,216 111,517 113,583 112,842 111,838 113,111 -2.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - 1,347 - -
Div Payout % - - - - - 20.56% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 109,654 109,216 111,517 113,583 112,842 111,838 113,111 -2.04%
NOSH 67,272 67,417 67,179 67,209 67,570 67,372 67,328 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.67% 1.32% 3.80% 5.62% 4.82% 8.80% 13.17% -
ROE 0.13% -1.18% 0.94% 1.27% 0.64% 5.86% 7.20% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.59 145.75 109.90 75.47 34.91 165.08 122.52 -52.81%
EPS 0.22 -1.92 1.56 2.15 1.07 9.73 12.09 -93.03%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.63 1.62 1.66 1.69 1.67 1.66 1.68 -1.98%
Adjusted Per Share Value based on latest NOSH - 67,476
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.32 30.71 23.08 15.85 7.37 34.76 25.78 -52.85%
EPS 0.05 -0.40 0.33 0.45 0.23 2.05 2.54 -92.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.3427 0.3414 0.3486 0.355 0.3527 0.3496 0.3535 -2.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.70 0.84 0.83 0.76 0.74 0.77 0.80 -
P/RPS 1.77 0.58 0.76 1.01 2.12 0.47 0.65 94.64%
P/EPS 318.18 -43.87 53.21 35.35 69.16 7.92 6.62 1212.64%
EY 0.31 -2.28 1.88 2.83 1.45 12.63 15.11 -92.45%
DY 0.00 0.00 0.00 0.00 0.00 2.60 0.00 -
P/NAPS 0.43 0.52 0.50 0.45 0.44 0.46 0.48 -7.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 30/08/12 28/05/12 28/02/12 17/11/11 26/08/11 27/05/11 -
Price 0.78 0.75 0.83 0.75 0.80 0.74 0.76 -
P/RPS 1.97 0.51 0.76 0.99 2.29 0.45 0.62 115.67%
P/EPS 354.55 -39.17 53.21 34.88 74.77 7.61 6.29 1359.35%
EY 0.28 -2.55 1.88 2.87 1.34 13.14 15.91 -93.18%
DY 0.00 0.00 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.48 0.46 0.50 0.44 0.48 0.45 0.45 4.38%

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