[KOBAY] YoY 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 21,508 23,106 23,091 20,772 9,520 9,205 7,566 19.00%
PBT 226 336 4,673 488 -805 1,520 675 -16.65%
Tax -244 -380 -149 -454 -142 1,131 -1 149.76%
NP -18 -44 4,524 34 -947 2,651 674 -
-
NP to SH -25 -397 3,887 -170 -709 2,554 619 -
-
Tax Rate 107.96% 113.10% 3.19% 93.03% - -74.41% 0.15% -
Total Cost 21,526 23,150 18,567 20,738 10,467 6,554 6,892 20.88%
-
Net Worth 110,000 111,698 113,174 104,836 105,337 101,755 100,923 1.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 110,000 111,698 113,174 104,836 105,337 101,755 100,923 1.44%
NOSH 62,500 67,288 67,365 67,636 67,523 67,387 67,282 -1.22%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -0.08% -0.19% 19.59% 0.16% -9.95% 28.80% 8.91% -
ROE -0.02% -0.36% 3.43% -0.16% -0.67% 2.51% 0.61% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 34.41 34.34 34.28 30.71 14.10 13.66 11.25 20.46%
EPS -0.04 -0.59 5.77 -0.25 -1.05 3.79 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.66 1.68 1.55 1.56 1.51 1.50 2.69%
Adjusted Per Share Value based on latest NOSH - 67,636
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.59 7.08 7.08 6.37 2.92 2.82 2.32 18.98%
EPS -0.01 -0.12 1.19 -0.05 -0.22 0.78 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3372 0.3424 0.347 0.3214 0.3229 0.312 0.3094 1.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.63 0.83 0.80 0.75 0.59 0.65 0.75 -
P/RPS 1.83 2.42 2.33 2.44 4.18 4.76 6.67 -19.37%
P/EPS -1,575.00 -140.68 13.86 -298.40 -56.19 17.15 81.52 -
EY -0.06 -0.71 7.21 -0.34 -1.78 5.83 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.50 0.48 0.48 0.38 0.43 0.50 -5.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 28/05/12 27/05/11 27/05/10 25/05/09 26/05/08 25/05/07 -
Price 0.655 0.83 0.76 0.63 0.62 0.70 0.74 -
P/RPS 1.90 2.42 2.22 2.05 4.40 5.12 6.58 -18.68%
P/EPS -1,637.50 -140.68 13.17 -250.65 -59.05 18.47 80.43 -
EY -0.06 -0.71 7.59 -0.40 -1.69 5.41 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.45 0.41 0.40 0.46 0.49 -4.56%

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