[KOBAY] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 77.08%
YoY- 2386.47%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,133 23,590 28,725 23,091 29,257 30,471 28,434 -3.06%
PBT 2,376 1,970 -198 4,673 3,642 4,357 3,090 -16.02%
Tax -663 -832 -888 -149 -875 -780 -643 2.05%
NP 1,713 1,138 -1,086 4,524 2,767 3,577 2,447 -21.10%
-
NP to SH 722 723 -1,594 3,887 2,195 2,058 1,294 -32.15%
-
Tax Rate 27.90% 42.23% - 3.19% 24.03% 17.90% 20.81% -
Total Cost 25,420 22,452 29,811 18,567 26,490 26,894 25,987 -1.45%
-
Net Worth 114,035 112,842 111,926 113,174 110,423 107,607 105,618 5.22%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 1,348 - - - 1,009 -
Div Payout % - - 0.00% - - - 77.98% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 114,035 112,842 111,926 113,174 110,423 107,607 105,618 5.22%
NOSH 67,476 67,570 67,425 67,365 67,331 67,254 67,272 0.20%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.31% 4.82% -3.78% 19.59% 9.46% 11.74% 8.61% -
ROE 0.63% 0.64% -1.42% 3.43% 1.99% 1.91% 1.23% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.21 34.91 42.60 34.28 43.45 45.31 42.27 -3.26%
EPS 1.07 1.07 -2.37 5.77 3.26 3.06 1.92 -32.20%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.69 1.67 1.66 1.68 1.64 1.60 1.57 5.01%
Adjusted Per Share Value based on latest NOSH - 67,365
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.32 7.23 8.81 7.08 8.97 9.34 8.72 -3.07%
EPS 0.22 0.22 -0.49 1.19 0.67 0.63 0.40 -32.79%
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.31 -
NAPS 0.3496 0.3459 0.3431 0.347 0.3385 0.3299 0.3238 5.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.76 0.74 0.77 0.80 0.72 0.67 0.61 -
P/RPS 1.89 2.12 1.81 2.33 1.66 1.48 1.44 19.81%
P/EPS 71.03 69.16 -32.57 13.86 22.09 21.90 31.71 70.94%
EY 1.41 1.45 -3.07 7.21 4.53 4.57 3.15 -41.39%
DY 0.00 0.00 2.60 0.00 0.00 0.00 2.46 -
P/NAPS 0.45 0.44 0.46 0.48 0.44 0.42 0.39 9.98%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 17/11/11 26/08/11 27/05/11 25/02/11 26/11/10 26/08/10 -
Price 0.75 0.80 0.74 0.76 0.75 0.68 0.63 -
P/RPS 1.87 2.29 1.74 2.22 1.73 1.50 1.49 16.30%
P/EPS 70.09 74.77 -31.30 13.17 23.01 22.22 32.75 65.84%
EY 1.43 1.34 -3.19 7.59 4.35 4.50 3.05 -39.56%
DY 0.00 0.00 2.70 0.00 0.00 0.00 2.38 -
P/NAPS 0.44 0.48 0.45 0.45 0.46 0.43 0.40 6.54%

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