[KOBAY] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -184.16%
YoY- 76.02%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 29,257 30,471 28,434 20,772 17,810 13,782 18,057 37.82%
PBT 3,642 4,357 3,090 488 1,437 629 692 201.65%
Tax -875 -780 -643 -454 -389 -51 90 -
NP 2,767 3,577 2,447 34 1,048 578 782 131.66%
-
NP to SH 2,195 2,058 1,294 -170 202 287 739 106.22%
-
Tax Rate 24.03% 17.90% 20.81% 93.03% 27.07% 8.11% -13.01% -
Total Cost 26,490 26,894 25,987 20,738 16,762 13,204 17,275 32.87%
-
Net Worth 110,423 107,607 105,618 104,836 106,386 105,455 67,419 38.82%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 1,009 - - - 1,348 -
Div Payout % - - 77.98% - - - 182.46% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 110,423 107,607 105,618 104,836 106,386 105,455 67,419 38.82%
NOSH 67,331 67,254 67,272 67,636 67,333 66,744 67,419 -0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.46% 11.74% 8.61% 0.16% 5.88% 4.19% 4.33% -
ROE 1.99% 1.91% 1.23% -0.16% 0.19% 0.27% 1.10% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.45 45.31 42.27 30.71 26.45 20.65 26.78 37.95%
EPS 3.26 3.06 1.92 -0.25 0.30 0.43 1.10 105.91%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.00 -
NAPS 1.64 1.60 1.57 1.55 1.58 1.58 1.00 38.94%
Adjusted Per Share Value based on latest NOSH - 67,636
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.97 9.34 8.72 6.37 5.46 4.23 5.54 37.76%
EPS 0.67 0.63 0.40 -0.05 0.06 0.09 0.23 103.57%
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.41 -
NAPS 0.3385 0.3299 0.3238 0.3214 0.3262 0.3233 0.2067 38.81%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.72 0.67 0.61 0.75 0.68 0.63 0.59 -
P/RPS 1.66 1.48 1.44 2.44 2.57 3.05 2.20 -17.07%
P/EPS 22.09 21.90 31.71 -298.40 226.67 146.51 53.83 -44.68%
EY 4.53 4.57 3.15 -0.34 0.44 0.68 1.86 80.72%
DY 0.00 0.00 2.46 0.00 0.00 0.00 3.39 -
P/NAPS 0.44 0.42 0.39 0.48 0.43 0.40 0.59 -17.71%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 28/08/09 -
Price 0.75 0.68 0.63 0.63 0.68 0.64 0.61 -
P/RPS 1.73 1.50 1.49 2.05 2.57 3.10 2.28 -16.76%
P/EPS 23.01 22.22 32.75 -250.65 226.67 148.84 55.65 -44.40%
EY 4.35 4.50 3.05 -0.40 0.44 0.67 1.80 79.79%
DY 0.00 0.00 2.38 0.00 0.00 0.00 3.28 -
P/NAPS 0.46 0.43 0.40 0.41 0.43 0.41 0.61 -17.10%

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