[KOBAY] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -86.36%
YoY- -82.91%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 13,782 18,057 9,520 16,784 11,736 10,168 9,205 30.84%
PBT 629 692 -805 401 1,549 2,043 1,520 -44.43%
Tax -51 90 -142 -167 -460 1,420 1,131 -
NP 578 782 -947 234 1,089 3,463 2,651 -63.74%
-
NP to SH 287 739 -709 196 1,437 3,491 2,554 -76.68%
-
Tax Rate 8.11% -13.01% - 41.65% 29.70% -69.51% -74.41% -
Total Cost 13,204 17,275 10,467 16,550 10,647 6,705 6,554 59.44%
-
Net Worth 105,455 67,419 105,337 108,137 106,594 67,417 101,755 2.40%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 1,348 - - - 2,022 - -
Div Payout % - 182.46% - - - 57.94% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 105,455 67,419 105,337 108,137 106,594 67,417 101,755 2.40%
NOSH 66,744 67,419 67,523 67,586 67,464 67,417 67,387 -0.63%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.19% 4.33% -9.95% 1.39% 9.28% 34.06% 28.80% -
ROE 0.27% 1.10% -0.67% 0.18% 1.35% 5.18% 2.51% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.65 26.78 14.10 24.83 17.40 15.08 13.66 31.68%
EPS 0.43 1.10 -1.05 0.29 2.13 5.18 3.79 -76.53%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.58 1.00 1.56 1.60 1.58 1.00 1.51 3.06%
Adjusted Per Share Value based on latest NOSH - 67,586
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.31 5.64 2.98 5.25 3.67 3.18 2.88 30.80%
EPS 0.09 0.23 -0.22 0.06 0.45 1.09 0.80 -76.66%
DPS 0.00 0.42 0.00 0.00 0.00 0.63 0.00 -
NAPS 0.3296 0.2107 0.3292 0.338 0.3332 0.2107 0.318 2.41%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.63 0.59 0.59 0.60 0.62 0.62 0.65 -
P/RPS 3.05 2.20 4.18 2.42 3.56 4.11 4.76 -25.65%
P/EPS 146.51 53.83 -56.19 206.90 29.11 11.97 17.15 317.35%
EY 0.68 1.86 -1.78 0.48 3.44 8.35 5.83 -76.09%
DY 0.00 3.39 0.00 0.00 0.00 4.84 0.00 -
P/NAPS 0.40 0.59 0.38 0.38 0.39 0.62 0.43 -4.70%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 28/08/09 25/05/09 27/02/09 17/11/08 26/08/08 26/05/08 -
Price 0.64 0.61 0.62 0.70 0.66 0.58 0.70 -
P/RPS 3.10 2.28 4.40 2.82 3.79 3.85 5.12 -28.40%
P/EPS 148.84 55.65 -59.05 241.38 30.99 11.20 18.47 301.43%
EY 0.67 1.80 -1.69 0.41 3.23 8.93 5.41 -75.12%
DY 0.00 3.28 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 0.41 0.61 0.40 0.44 0.42 0.58 0.46 -7.37%

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