[KOBAY] QoQ TTM 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- 337.7%
YoY- -46.34%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 47,893 42,157 38,277 38,803 37,164 48,352 65,760 -18.97%
PBT 5,513 5,998 5,162 936 91 1,651 3,603 32.61%
Tax 1,924 2,377 2,630 1,516 384 -104 -270 -
NP 7,437 8,375 7,792 2,452 475 1,547 3,333 70.34%
-
NP to SH 7,678 8,629 7,783 2,508 573 1,487 2,924 89.77%
-
Tax Rate -34.90% -39.63% -50.95% -161.97% -421.98% 6.30% 7.49% -
Total Cost 40,456 33,782 30,485 36,351 36,689 46,805 62,427 -25.01%
-
Net Worth 108,137 106,594 67,417 101,755 101,205 67,159 99,672 5.55%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,022 2,022 2,022 2,020 2,020 2,020 2,020 0.06%
Div Payout % 26.34% 23.44% 25.99% 80.56% 352.60% 135.87% 69.10% -
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 108,137 106,594 67,417 101,755 101,205 67,159 99,672 5.55%
NOSH 67,586 67,464 67,417 67,387 67,470 67,159 67,346 0.23%
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 15.53% 19.87% 20.36% 6.32% 1.28% 3.20% 5.07% -
ROE 7.10% 8.10% 11.54% 2.46% 0.57% 2.21% 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 70.86 62.49 56.78 57.58 55.08 72.00 97.64 -19.16%
EPS 11.36 12.79 11.54 3.72 0.85 2.21 4.34 89.37%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.60 1.58 1.00 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 14.68 12.92 11.73 11.90 11.39 14.82 20.16 -18.98%
EPS 2.35 2.65 2.39 0.77 0.18 0.46 0.90 89.06%
DPS 0.62 0.62 0.62 0.62 0.62 0.62 0.62 0.00%
NAPS 0.3315 0.3268 0.2067 0.312 0.3103 0.2059 0.3056 5.54%
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 0.85 0.99 1.09 1.13 1.27 1.04 0.76 7.71%
P/EPS 5.28 4.85 5.37 17.46 82.42 33.87 17.04 -54.04%
EY 18.93 20.63 18.62 5.73 1.21 2.95 5.87 117.50%
DY 5.00 4.84 4.84 4.62 4.29 4.00 4.05 15.00%
P/NAPS 0.38 0.39 0.62 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 0.99 1.06 1.02 1.22 1.27 0.96 0.71 24.68%
P/EPS 6.16 5.16 5.02 18.81 82.42 31.16 15.89 -46.68%
EY 16.23 19.38 19.90 5.32 1.21 3.21 6.29 87.58%
DY 4.29 4.55 5.17 4.29 4.29 4.35 4.35 -0.91%
P/NAPS 0.44 0.42 0.58 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