[KOBAY] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -49.15%
YoY- -67.59%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 38,277 38,803 37,164 48,352 65,760 76,831 92,590 -44.53%
PBT 5,162 936 91 1,651 3,603 5,365 6,104 -10.58%
Tax 2,630 1,516 384 -104 -270 -191 -777 -
NP 7,792 2,452 475 1,547 3,333 5,174 5,327 28.88%
-
NP to SH 7,783 2,508 573 1,487 2,924 4,674 4,788 38.28%
-
Tax Rate -50.95% -161.97% -421.98% 6.30% 7.49% 3.56% 12.73% -
Total Cost 30,485 36,351 36,689 46,805 62,427 71,657 87,263 -50.42%
-
Net Worth 67,417 101,755 101,205 67,159 99,672 100,923 103,049 -24.65%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,022 2,020 2,020 2,020 2,020 2,313 2,313 -8.58%
Div Payout % 25.99% 80.56% 352.60% 135.87% 69.10% 49.51% 48.33% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 67,417 101,755 101,205 67,159 99,672 100,923 103,049 -24.65%
NOSH 67,417 67,387 67,470 67,159 67,346 67,282 67,352 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 20.36% 6.32% 1.28% 3.20% 5.07% 6.73% 5.75% -
ROE 11.54% 2.46% 0.57% 2.21% 2.93% 4.63% 4.65% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.78 57.58 55.08 72.00 97.64 114.19 137.47 -44.56%
EPS 11.54 3.72 0.85 2.21 4.34 6.95 7.11 38.15%
DPS 3.00 3.00 3.00 3.00 3.00 3.50 3.50 -9.77%
NAPS 1.00 1.51 1.50 1.00 1.48 1.50 1.53 -24.70%
Adjusted Per Share Value based on latest NOSH - 67,159
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.96 12.13 11.62 15.11 20.55 24.01 28.94 -44.54%
EPS 2.43 0.78 0.18 0.46 0.91 1.46 1.50 37.97%
DPS 0.63 0.63 0.63 0.63 0.63 0.72 0.72 -8.52%
NAPS 0.2107 0.318 0.3163 0.2099 0.3115 0.3154 0.3221 -24.66%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.62 0.65 0.70 0.75 0.74 0.75 0.74 -
P/RPS 1.09 1.13 1.27 1.04 0.76 0.66 0.54 59.78%
P/EPS 5.37 17.46 82.42 33.87 17.04 10.80 10.41 -35.70%
EY 18.62 5.73 1.21 2.95 5.87 9.26 9.61 55.48%
DY 4.84 4.62 4.29 4.00 4.05 4.67 4.73 1.54%
P/NAPS 0.62 0.43 0.47 0.75 0.50 0.50 0.48 18.62%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 26/05/08 27/02/08 29/11/07 28/08/07 25/05/07 09/02/07 -
Price 0.58 0.70 0.70 0.69 0.69 0.74 0.75 -
P/RPS 1.02 1.22 1.27 0.96 0.71 0.65 0.55 51.00%
P/EPS 5.02 18.81 82.42 31.16 15.89 10.65 10.55 -39.07%
EY 19.90 5.32 1.21 3.21 6.29 9.39 9.48 64.01%
DY 5.17 4.29 4.29 4.35 4.35 4.73 4.67 7.02%
P/NAPS 0.58 0.46 0.47 0.69 0.47 0.49 0.49 11.90%

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