[KOBAY] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.17%
YoY- -93.24%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 94,746 102,539 108,934 59,169 47,893 37,164 92,590 0.38%
PBT 1,600 8,821 11,577 1,953 5,513 91 6,104 -19.98%
Tax -1,985 -2,532 -2,752 -492 1,924 384 -777 16.90%
NP -385 6,289 8,825 1,461 7,437 475 5,327 -
-
NP to SH -2,747 3,738 5,377 519 7,678 573 4,788 -
-
Tax Rate 124.06% 28.70% 23.77% 25.19% -34.90% -421.98% 12.73% -
Total Cost 95,131 96,250 100,109 57,708 40,456 36,689 87,263 1.44%
-
Net Worth 116,600 114,035 110,423 106,386 108,137 101,205 103,049 2.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,348 1,009 1,348 2,022 2,020 2,313 -
Div Payout % - 36.08% 18.77% 259.80% 26.34% 352.60% 48.33% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 116,600 114,035 110,423 106,386 108,137 101,205 103,049 2.07%
NOSH 66,250 67,476 67,331 67,333 67,586 67,470 67,352 -0.27%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.41% 6.13% 8.10% 2.47% 15.53% 1.28% 5.75% -
ROE -2.36% 3.28% 4.87% 0.49% 7.10% 0.57% 4.65% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 143.01 151.96 161.79 87.87 70.86 55.08 137.47 0.66%
EPS -4.15 5.54 7.99 0.77 11.36 0.85 7.11 -
DPS 0.00 2.00 1.50 2.00 3.00 3.00 3.50 -
NAPS 1.76 1.69 1.64 1.58 1.60 1.50 1.53 2.35%
Adjusted Per Share Value based on latest NOSH - 67,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.05 31.44 33.40 18.14 14.68 11.39 28.39 0.38%
EPS -0.84 1.15 1.65 0.16 2.35 0.18 1.47 -
DPS 0.00 0.41 0.31 0.41 0.62 0.62 0.71 -
NAPS 0.3575 0.3496 0.3385 0.3262 0.3315 0.3103 0.3159 2.08%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.68 0.76 0.72 0.68 0.60 0.70 0.74 -
P/RPS 0.48 0.50 0.45 0.77 0.85 1.27 0.54 -1.94%
P/EPS -16.40 13.72 9.02 88.22 5.28 82.42 10.41 -
EY -6.10 7.29 11.09 1.13 18.93 1.21 9.61 -
DY 0.00 2.63 2.08 2.94 5.00 4.29 4.73 -
P/NAPS 0.39 0.45 0.44 0.43 0.38 0.47 0.48 -3.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 28/02/12 25/02/11 25/02/10 27/02/09 27/02/08 09/02/07 -
Price 0.66 0.75 0.75 0.68 0.70 0.70 0.75 -
P/RPS 0.46 0.49 0.46 0.77 0.99 1.27 0.55 -2.93%
P/EPS -15.92 13.54 9.39 88.22 6.16 82.42 10.55 -
EY -6.28 7.39 10.65 1.13 16.23 1.21 9.48 -
DY 0.00 2.67 2.00 2.94 4.29 4.29 4.67 -
P/NAPS 0.38 0.44 0.46 0.43 0.44 0.47 0.49 -4.14%

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