[KOBAY] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -42.5%
YoY- 76.04%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 59,169 58,143 56,097 48,208 47,893 42,157 38,277 33.58%
PBT 1,953 917 1,837 3,188 5,513 5,998 5,162 -47.59%
Tax -492 -270 -679 651 1,924 2,377 2,630 -
NP 1,461 647 1,158 3,839 7,437 8,375 7,792 -67.14%
-
NP to SH 519 513 1,663 4,415 7,678 8,629 7,783 -83.47%
-
Tax Rate 25.19% 29.44% 36.96% -20.42% -34.90% -39.63% -50.95% -
Total Cost 57,708 57,496 54,939 44,369 40,456 33,782 30,485 52.84%
-
Net Worth 106,386 105,455 67,419 105,337 108,137 106,594 67,417 35.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,348 1,348 1,348 2,022 2,022 2,022 2,022 -23.62%
Div Payout % 259.80% 262.84% 81.08% 45.81% 26.34% 23.44% 25.99% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 106,386 105,455 67,419 105,337 108,137 106,594 67,417 35.43%
NOSH 67,333 66,744 67,419 67,523 67,586 67,464 67,417 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.47% 1.11% 2.06% 7.96% 15.53% 19.87% 20.36% -
ROE 0.49% 0.49% 2.47% 4.19% 7.10% 8.10% 11.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 87.87 87.11 83.21 71.39 70.86 62.49 56.78 33.68%
EPS 0.77 0.77 2.47 6.54 11.36 12.79 11.54 -83.46%
DPS 2.00 2.00 2.00 3.00 3.00 3.00 3.00 -23.62%
NAPS 1.58 1.58 1.00 1.56 1.60 1.58 1.00 35.54%
Adjusted Per Share Value based on latest NOSH - 67,523
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.49 18.17 17.53 15.07 14.97 13.18 11.96 33.59%
EPS 0.16 0.16 0.52 1.38 2.40 2.70 2.43 -83.61%
DPS 0.42 0.42 0.42 0.63 0.63 0.63 0.63 -23.62%
NAPS 0.3325 0.3296 0.2107 0.3292 0.338 0.3332 0.2107 35.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.68 0.63 0.59 0.59 0.60 0.62 0.62 -
P/RPS 0.77 0.72 0.71 0.83 0.85 0.99 1.09 -20.63%
P/EPS 88.22 81.97 23.92 9.02 5.28 4.85 5.37 542.95%
EY 1.13 1.22 4.18 11.08 18.93 20.63 18.62 -84.47%
DY 2.94 3.17 3.39 5.08 5.00 4.84 4.84 -28.21%
P/NAPS 0.43 0.40 0.59 0.38 0.38 0.39 0.62 -21.59%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 28/08/09 25/05/09 27/02/09 17/11/08 26/08/08 -
Price 0.68 0.64 0.61 0.62 0.70 0.66 0.58 -
P/RPS 0.77 0.73 0.73 0.87 0.99 1.06 1.02 -17.05%
P/EPS 88.22 83.27 24.73 9.48 6.16 5.16 5.02 572.42%
EY 1.13 1.20 4.04 10.55 16.23 19.38 19.90 -85.14%
DY 2.94 3.13 3.28 4.84 4.29 4.55 5.17 -31.29%
P/NAPS 0.43 0.41 0.61 0.40 0.44 0.42 0.58 -18.04%

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