[KOBAY] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 64.63%
YoY- -8.84%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 57,040 46,944 38,386 37,624 37,808 31,424 42,208 22.12%
PBT 3,900 6,196 5,406 4,484 3,198 2,852 3,283 12.10%
Tax -1,254 -1,840 2,386 1,288 158 -828 50 -
NP 2,646 4,356 7,792 5,772 3,356 2,024 3,333 -14.20%
-
NP to SH 3,266 5,748 7,783 5,722 3,476 2,364 2,924 7.61%
-
Tax Rate 32.15% 29.70% -44.14% -28.72% -4.94% 29.03% -1.52% -
Total Cost 54,394 42,588 30,594 31,852 34,452 29,400 38,875 24.97%
-
Net Worth 107,966 106,594 105,039 101,741 101,046 67,159 99,689 5.43%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 2,019 - - - 2,020 -
Div Payout % - - 25.95% - - - 69.11% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 107,966 106,594 105,039 101,741 101,046 67,159 99,689 5.43%
NOSH 67,479 67,464 67,332 67,378 67,364 67,159 67,357 0.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.64% 9.28% 20.30% 15.34% 8.88% 6.44% 7.90% -
ROE 3.03% 5.39% 7.41% 5.62% 3.44% 3.52% 2.93% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 84.53 69.58 57.01 55.84 56.12 46.79 62.66 21.97%
EPS 4.84 8.52 11.56 8.49 5.16 3.00 4.34 7.50%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.60 1.58 1.56 1.51 1.50 1.00 1.48 5.30%
Adjusted Per Share Value based on latest NOSH - 67,387
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.49 14.39 11.77 11.53 11.59 9.63 12.94 22.13%
EPS 1.00 1.76 2.39 1.75 1.07 0.72 0.90 7.24%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.62 -
NAPS 0.331 0.3268 0.322 0.3119 0.3098 0.2059 0.3056 5.44%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.60 0.62 0.62 0.65 0.70 0.75 0.74 -
P/RPS 0.71 0.89 1.09 1.16 1.25 1.60 1.18 -28.61%
P/EPS 12.40 7.28 5.36 7.65 13.57 21.31 17.05 -19.04%
EY 8.07 13.74 18.64 13.07 7.37 4.69 5.87 23.52%
DY 0.00 0.00 4.84 0.00 0.00 0.00 4.05 -
P/NAPS 0.38 0.39 0.40 0.43 0.47 0.75 0.50 -16.65%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 17/11/08 26/08/08 26/05/08 27/02/08 29/11/07 28/08/07 -
Price 0.70 0.66 0.58 0.70 0.70 0.69 0.69 -
P/RPS 0.83 0.95 1.02 1.25 1.25 1.47 1.10 -17.04%
P/EPS 14.46 7.75 5.02 8.24 13.57 19.60 15.89 -6.06%
EY 6.91 12.91 19.93 12.13 7.37 5.10 6.29 6.43%
DY 0.00 0.00 5.17 0.00 0.00 0.00 4.35 -
P/NAPS 0.44 0.42 0.37 0.46 0.47 0.69 0.47 -4.28%

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