[KOBAY] YoY 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

KOBAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	102,554	111,253	70,421	48,208	38,803	76,831	96,863	0.95%
YoY %	-7.82%	57.98%	46.08%	24.24%	-49.50%	-20.68%	-	-
Horiz. %	105.88%	114.86%	72.70%	49.77%	40.06%	79.32%	100.00%	-
PBT	4,484	15,762	3,246	3,188	936	5,365	5,780	-4.13%
YoY %	-71.55%	385.58%	1.82%	240.60%	-82.55%	-7.18%	-	-
Horiz. %	77.58%	272.70%	56.16%	55.16%	16.19%	92.82%	100.00%	-
Tax	-2,763	-2,447	-804	651	1,516	-191	-1,314	13.17%
YoY %	-12.91%	-204.35%	-223.50%	-57.06%	893.72%	85.46%	-	-
Horiz. %	210.27%	186.23%	61.19%	-49.54%	-115.37%	14.54%	100.00%	-
NP	1,721	13,315	2,442	3,839	2,452	5,174	4,466	-14.68%
YoY %	-87.07%	445.25%	-36.39%	56.57%	-52.61%	15.85%	-	-
Horiz. %	38.54%	298.14%	54.68%	85.96%	54.90%	115.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-546	9,434	1,058	4,415	2,508	4,674	4,187	-
YoY %	-105.79%	791.68%	-76.04%	76.04%	-46.34%	11.63%	-	-
Horiz. %	-13.04%	225.32%	25.27%	105.45%	59.90%	111.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	61.62%	15.52%	24.77%	-20.42%	-161.97%	3.56%	22.73%	-
YoY %	297.04%	-37.34%	221.30%	87.39%	-4,649.72%	-84.34%	-	-
Horiz. %	271.10%	68.28%	108.97%	-89.84%	-712.58%	15.66%	100.00%	-
Total Cost	100,833	97,938	67,979	44,369	36,351	71,657	92,397	1.46%
YoY %	2.96%	44.07%	53.21%	22.06%	-49.27%	-22.45%	-	-
Horiz. %	109.13%	106.00%	73.57%	48.02%	39.34%	77.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,698	113,174	104,836	105,337	101,755	100,923	98,854	2.05%
YoY %	-1.30%	7.95%	-0.48%	3.52%	0.82%	2.09%	-	-
Horiz. %	112.99%	114.49%	106.05%	106.56%	102.93%	102.09%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	1,348	1,009	1,348	2,022	2,020	2,313	1,996	-6.32%
YoY %	33.60%	-25.15%	-33.33%	0.10%	-12.67%	15.88%	-	-
Horiz. %	67.54%	50.55%	67.54%	101.30%	101.20%	115.88%	100.00%	-
Div Payout %	0.00%	10.70%	127.45%	45.81%	80.56%	49.51%	47.68%	-
YoY %	0.00%	-91.60%	178.21%	-43.14%	62.71%	3.84%	-	-
Horiz. %	0.00%	22.44%	267.30%	96.08%	168.96%	103.84%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	111,698	113,174	104,836	105,337	101,755	100,923	98,854	2.05%
YoY %	-1.30%	7.95%	-0.48%	3.52%	0.82%	2.09%	-	-
Horiz. %	112.99%	114.49%	106.05%	106.56%	102.93%	102.09%	100.00%	-
NOSH	67,288	67,365	67,636	67,523	67,387	67,282	67,247	0.01%
YoY %	-0.11%	-0.40%	0.17%	0.20%	0.16%	0.05%	-	-
Horiz. %	100.06%	100.18%	100.58%	100.41%	100.21%	100.05%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	1.68%	11.97%	3.47%	7.96%	6.32%	6.73%	4.61%	-
YoY %	-85.96%	244.96%	-56.41%	25.95%	-6.09%	45.99%	-	-
Horiz. %	36.44%	259.65%	75.27%	172.67%	137.09%	145.99%	100.00%	-
ROE	-0.49%	8.34%	1.01%	4.19%	2.46%	4.63%	4.24%	-
YoY %	-105.88%	725.74%	-75.89%	70.33%	-46.87%	9.20%	-	-
Horiz. %	-11.56%	196.70%	23.82%	98.82%	58.02%	109.20%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	152.41	165.15	104.12	71.39	57.58	114.19	144.04	0.94%
YoY %	-7.71%	58.62%	45.85%	23.98%	-49.58%	-20.72%	-	-
Horiz. %	105.81%	114.66%	72.29%	49.56%	39.98%	79.28%	100.00%	-
EPS	-0.81	14.00	1.56	6.54	3.72	6.95	6.23	-
YoY %	-105.79%	797.44%	-76.15%	75.81%	-46.47%	11.56%	-	-
Horiz. %	-13.00%	224.72%	25.04%	104.98%	59.71%	111.56%	100.00%	-
DPS	2.00	1.50	2.00	3.00	3.00	3.50	3.00	-6.52%
YoY %	33.33%	-25.00%	-33.33%	0.00%	-14.29%	16.67%	-	-
Horiz. %	66.67%	50.00%	66.67%	100.00%	100.00%	116.67%	100.00%	-
NAPS	1.66	1.68	1.55	1.56	1.51	1.50	1.47	2.04%
YoY %	-1.19%	8.39%	-0.64%	3.31%	0.67%	2.04%	-	-
Horiz. %	112.93%	114.29%	105.44%	106.12%	102.72%	102.04%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 67,523
RPS	32.05	34.77	22.01	15.07	12.13	24.01	30.28	0.95%
YoY %	-7.82%	57.97%	46.05%	24.24%	-49.48%	-20.71%	-	-
Horiz. %	105.85%	114.83%	72.69%	49.77%	40.06%	79.29%	100.00%	-
EPS	-0.17	2.95	0.33	1.38	0.78	1.46	1.31	-
YoY %	-105.76%	793.94%	-76.09%	76.92%	-46.58%	11.45%	-	-
Horiz. %	-12.98%	225.19%	25.19%	105.34%	59.54%	111.45%	100.00%	-
DPS	0.42	0.32	0.42	0.63	0.63	0.72	0.62	-6.27%
YoY %	31.25%	-23.81%	-33.33%	0.00%	-12.50%	16.13%	-	-
Horiz. %	67.74%	51.61%	67.74%	101.61%	101.61%	116.13%	100.00%	-
NAPS	0.3491	0.3537	0.3277	0.3292	0.318	0.3154	0.309	2.05%
YoY %	-1.30%	7.93%	-0.46%	3.52%	0.82%	2.07%	-	-
Horiz. %	112.98%	114.47%	106.05%	106.54%	102.91%	102.07%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.83	0.80	0.75	0.59	0.65	0.75	0.87	-
P/RPS	0.54	0.48	0.72	0.83	1.13	0.66	0.60	-1.73%
YoY %	12.50%	-33.33%	-13.25%	-26.55%	71.21%	10.00%	-	-
Horiz. %	90.00%	80.00%	120.00%	138.33%	188.33%	110.00%	100.00%	-
P/EPS	-102.29	5.71	47.95	9.02	17.46	10.80	13.97	-
YoY %	-1,891.42%	-88.09%	431.60%	-48.34%	61.67%	-22.69%	-	-
Horiz. %	-732.21%	40.87%	343.24%	64.57%	124.98%	77.31%	100.00%	-
EY	-0.98	17.51	2.09	11.08	5.73	9.26	7.16	-
YoY %	-105.60%	737.80%	-81.14%	93.37%	-38.12%	29.33%	-	-
Horiz. %	-13.69%	244.55%	29.19%	154.75%	80.03%	129.33%	100.00%	-
DY	2.41	1.87	2.67	5.08	4.62	4.67	3.45	-5.79%
YoY %	28.88%	-29.96%	-47.44%	9.96%	-1.07%	35.36%	-	-
Horiz. %	69.86%	54.20%	77.39%	147.25%	133.91%	135.36%	100.00%	-
P/NAPS	0.50	0.48	0.48	0.38	0.43	0.50	0.59	-2.71%
YoY %	4.17%	0.00%	26.32%	-11.63%	-14.00%	-15.25%	-	-
Horiz. %	84.75%	81.36%	81.36%	64.41%	72.88%	84.75%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/12	27/05/11	27/05/10	25/05/09	26/05/08	25/05/07	07/06/06	-
Price	0.83	0.76	0.63	0.62	0.70	0.74	0.75	-
P/RPS	0.54	0.46	0.61	0.87	1.22	0.65	0.52	0.63%
YoY %	17.39%	-24.59%	-29.89%	-28.69%	87.69%	25.00%	-	-
Horiz. %	103.85%	88.46%	117.31%	167.31%	234.62%	125.00%	100.00%	-
P/EPS	-102.29	5.43	40.27	9.48	18.81	10.65	12.05	-
YoY %	-1,983.79%	-86.52%	324.79%	-49.60%	76.62%	-11.62%	-	-
Horiz. %	-848.88%	45.06%	334.19%	78.67%	156.10%	88.38%	100.00%	-
EY	-0.98	18.43	2.48	10.55	5.32	9.39	8.30	-
YoY %	-105.32%	643.15%	-76.49%	98.31%	-43.34%	13.13%	-	-
Horiz. %	-11.81%	222.05%	29.88%	127.11%	64.10%	113.13%	100.00%	-
DY	2.41	1.97	3.17	4.84	4.29	4.73	4.00	-8.09%
YoY %	22.34%	-37.85%	-34.50%	12.82%	-9.30%	18.25%	-	-
Horiz. %	60.25%	49.25%	79.25%	121.00%	107.25%	118.25%	100.00%	-
P/NAPS	0.50	0.45	0.41	0.40	0.46	0.49	0.51	-0.32%
YoY %	11.11%	9.76%	2.50%	-13.04%	-6.12%	-3.92%	-	-
Horiz. %	98.04%	88.24%	80.39%	78.43%	90.20%	96.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos