[KOBAY] QoQ TTM Result on 31-Dec-2007 [#2]

Stock

[KOBAY] KOBAY TECHNOLOGY BHD

Announcement Date

27-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- -61.47%

YoY- -88.03%

Quarter Report

KOBAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	42,157	38,277	38,803	37,164	48,352	65,760	76,831	-32.90%
YoY %	10.14%	-1.36%	4.41%	-23.14%	-26.47%	-14.41%	-	-
Horiz. %	54.87%	49.82%	50.50%	48.37%	62.93%	85.59%	100.00%	-
PBT	5,998	5,162	936	91	1,651	3,603	5,365	7.69%
YoY %	16.20%	451.50%	928.57%	-94.49%	-54.18%	-32.84%	-	-
Horiz. %	111.80%	96.22%	17.45%	1.70%	30.77%	67.16%	100.00%	-
Tax	2,377	2,630	1,516	384	-104	-270	-191	-
YoY %	-9.62%	73.48%	294.79%	469.23%	61.48%	-41.36%	-	-
Horiz. %	-1,244.50%	-1,376.96%	-793.72%	-201.05%	54.45%	141.36%	100.00%	-
NP	8,375	7,792	2,452	475	1,547	3,333	5,174	37.73%
YoY %	7.48%	217.78%	416.21%	-69.30%	-53.59%	-35.58%	-	-
Horiz. %	161.87%	150.60%	47.39%	9.18%	29.90%	64.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,629	7,783	2,508	573	1,487	2,924	4,674	50.32%
YoY %	10.87%	210.33%	337.70%	-61.47%	-49.15%	-37.44%	-	-
Horiz. %	184.62%	166.52%	53.66%	12.26%	31.81%	62.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-39.63%	-50.95%	-161.97%	-421.98%	6.30%	7.49%	3.56%	-
YoY %	22.22%	68.54%	61.62%	-6,798.10%	-15.89%	110.39%	-	-
Horiz. %	-1,113.20%	-1,431.18%	-4,549.72%	-11,853.37%	176.97%	210.39%	100.00%	-
Total Cost	33,782	30,485	36,351	36,689	46,805	62,427	71,657	-39.34%
YoY %	10.82%	-16.14%	-0.92%	-21.61%	-25.02%	-12.88%	-	-
Horiz. %	47.14%	42.54%	50.73%	51.20%	65.32%	87.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,594	67,417	101,755	101,205	67,159	99,672	100,923	3.70%
YoY %	58.11%	-33.75%	0.54%	50.69%	-32.62%	-1.24%	-	-
Horiz. %	105.62%	66.80%	100.82%	100.28%	66.54%	98.76%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	2,022	2,022	2,020	2,020	2,020	2,020	2,313	-8.55%
YoY %	0.00%	0.10%	0.00%	0.00%	0.00%	-12.67%	-	-
Horiz. %	87.42%	87.42%	87.33%	87.33%	87.33%	87.33%	100.00%	-
Div Payout %	23.44%	25.99%	80.56%	352.60%	135.87%	69.10%	49.51%	-
YoY %	-9.81%	-67.74%	-77.15%	159.51%	96.63%	39.57%	-	-
Horiz. %	47.34%	52.49%	162.71%	712.18%	274.43%	139.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	106,594	67,417	101,755	101,205	67,159	99,672	100,923	3.70%
YoY %	58.11%	-33.75%	0.54%	50.69%	-32.62%	-1.24%	-	-
Horiz. %	105.62%	66.80%	100.82%	100.28%	66.54%	98.76%	100.00%	-
NOSH	67,464	67,417	67,387	67,470	67,159	67,346	67,282	0.17%
YoY %	0.07%	0.04%	-0.12%	0.46%	-0.28%	0.10%	-	-
Horiz. %	100.27%	100.20%	100.16%	100.28%	99.82%	100.10%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	19.87%	20.36%	6.32%	1.28%	3.20%	5.07%	6.73%	-
YoY %	-2.41%	222.15%	393.75%	-60.00%	-36.88%	-24.67%	-	-
Horiz. %	295.25%	302.53%	93.91%	19.02%	47.55%	75.33%	100.00%	-
ROE	8.10%	11.54%	2.46%	0.57%	2.21%	2.93%	4.63%	-
YoY %	-29.81%	369.11%	331.58%	-74.21%	-24.57%	-36.72%	-	-
Horiz. %	174.95%	249.24%	53.13%	12.31%	47.73%	63.28%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	62.49	56.78	57.58	55.08	72.00	97.64	114.19	-33.02%
YoY %	10.06%	-1.39%	4.54%	-23.50%	-26.26%	-14.49%	-	-
Horiz. %	54.72%	49.72%	50.42%	48.24%	63.05%	85.51%	100.00%	-
EPS	12.79	11.54	3.72	0.85	2.21	4.34	6.95	50.00%
YoY %	10.83%	210.22%	337.65%	-61.54%	-49.08%	-37.55%	-	-
Horiz. %	184.03%	166.04%	53.53%	12.23%	31.80%	62.45%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.00	3.50	-9.74%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-14.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	85.71%	85.71%	85.71%	100.00%	-
NAPS	1.58	1.00	1.51	1.50	1.00	1.48	1.50	3.51%
YoY %	58.00%	-33.77%	0.67%	50.00%	-32.43%	-1.33%	-	-
Horiz. %	105.33%	66.67%	100.67%	100.00%	66.67%	98.67%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 67,470
RPS	13.18	11.96	12.13	11.62	15.11	20.55	24.01	-32.88%
YoY %	10.20%	-1.40%	4.39%	-23.10%	-26.47%	-14.41%	-	-
Horiz. %	54.89%	49.81%	50.52%	48.40%	62.93%	85.59%	100.00%	-
EPS	2.70	2.43	0.78	0.18	0.46	0.91	1.46	50.49%
YoY %	11.11%	211.54%	333.33%	-60.87%	-49.45%	-37.67%	-	-
Horiz. %	184.93%	166.44%	53.42%	12.33%	31.51%	62.33%	100.00%	-
DPS	0.63	0.63	0.63	0.63	0.63	0.63	0.72	-8.49%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-12.50%	-	-
Horiz. %	87.50%	87.50%	87.50%	87.50%	87.50%	87.50%	100.00%	-
NAPS	0.3332	0.2107	0.318	0.3163	0.2099	0.3115	0.3154	3.71%
YoY %	58.14%	-33.74%	0.54%	50.69%	-32.62%	-1.24%	-	-
Horiz. %	105.64%	66.80%	100.82%	100.29%	66.55%	98.76%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.62	0.62	0.65	0.70	0.75	0.74	0.75	-
P/RPS	0.99	1.09	1.13	1.27	1.04	0.76	0.66	30.94%
YoY %	-9.17%	-3.54%	-11.02%	22.12%	36.84%	15.15%	-	-
Horiz. %	150.00%	165.15%	171.21%	192.42%	157.58%	115.15%	100.00%	-
P/EPS	4.85	5.37	17.46	82.42	33.87	17.04	10.80	-41.27%
YoY %	-9.68%	-69.24%	-78.82%	143.34%	98.77%	57.78%	-	-
Horiz. %	44.91%	49.72%	161.67%	763.15%	313.61%	157.78%	100.00%	-
EY	20.63	18.62	5.73	1.21	2.95	5.87	9.26	70.33%
YoY %	10.79%	224.96%	373.55%	-58.98%	-49.74%	-36.61%	-	-
Horiz. %	222.79%	201.08%	61.88%	13.07%	31.86%	63.39%	100.00%	-
DY	4.84	4.84	4.62	4.29	4.00	4.05	4.67	2.40%
YoY %	0.00%	4.76%	7.69%	7.25%	-1.23%	-13.28%	-	-
Horiz. %	103.64%	103.64%	98.93%	91.86%	85.65%	86.72%	100.00%	-
P/NAPS	0.39	0.62	0.43	0.47	0.75	0.50	0.50	-15.22%
YoY %	-37.10%	44.19%	-8.51%	-37.33%	50.00%	0.00%	-	-
Horiz. %	78.00%	124.00%	86.00%	94.00%	150.00%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	17/11/08	26/08/08	26/05/08	27/02/08	29/11/07	28/08/07	25/05/07	-
Price	0.66	0.58	0.70	0.70	0.69	0.69	0.74	-
P/RPS	1.06	1.02	1.22	1.27	0.96	0.71	0.65	38.42%
YoY %	3.92%	-16.39%	-3.94%	32.29%	35.21%	9.23%	-	-
Horiz. %	163.08%	156.92%	187.69%	195.38%	147.69%	109.23%	100.00%	-
P/EPS	5.16	5.02	18.81	82.42	31.16	15.89	10.65	-38.23%
YoY %	2.79%	-73.31%	-77.18%	164.51%	96.10%	49.20%	-	-
Horiz. %	48.45%	47.14%	176.62%	773.90%	292.58%	149.20%	100.00%	-
EY	19.38	19.90	5.32	1.21	3.21	6.29	9.39	61.88%
YoY %	-2.61%	274.06%	339.67%	-62.31%	-48.97%	-33.01%	-	-
Horiz. %	206.39%	211.93%	56.66%	12.89%	34.19%	66.99%	100.00%	-
DY	4.55	5.17	4.29	4.29	4.35	4.35	4.73	-2.54%
YoY %	-11.99%	20.51%	0.00%	-1.38%	0.00%	-8.03%	-	-
Horiz. %	96.19%	109.30%	90.70%	90.70%	91.97%	91.97%	100.00%	-
P/NAPS	0.42	0.58	0.46	0.47	0.69	0.47	0.49	-9.74%
YoY %	-27.59%	26.09%	-2.13%	-31.88%	46.81%	-4.08%	-	-
Horiz. %	85.71%	118.37%	93.88%	95.92%	140.82%	95.92%	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