[KOBAY] YoY Quarter Result on 30-Jun-2007 [#4]

Stock

[KOBAY] KOBAY TECHNOLOGY BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- -388.21%

YoY- -5147.06%

Quarter Report

KOBAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	28,434	18,057	10,168	10,694	21,765	23,224	25,389	1.90%
YoY %	57.47%	77.59%	-4.92%	-50.87%	-6.28%	-8.53%	-	-
Horiz. %	111.99%	71.12%	40.05%	42.12%	85.73%	91.47%	100.00%	-
PBT	3,090	692	2,043	-2,183	-421	329	1,134	18.17%
YoY %	346.53%	-66.13%	193.59%	-418.53%	-227.96%	-70.99%	-	-
Horiz. %	272.49%	61.02%	180.16%	-192.50%	-37.13%	29.01%	100.00%	-
Tax	-643	90	1,420	306	385	-45	61	-
YoY %	-814.44%	-93.66%	364.05%	-20.52%	955.56%	-173.77%	-	-
Horiz. %	-1,054.10%	147.54%	2,327.87%	501.64%	631.15%	-73.77%	100.00%	-
NP	2,447	782	3,463	-1,877	-36	284	1,195	12.68%
YoY %	212.92%	-77.42%	284.50%	-5,113.89%	-112.68%	-76.23%	-	-
Horiz. %	204.77%	65.44%	289.79%	-157.07%	-3.01%	23.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,294	739	3,491	-1,784	-34	260	1,195	1.33%
YoY %	75.10%	-78.83%	295.68%	-5,147.06%	-113.08%	-78.24%	-	-
Horiz. %	108.28%	61.84%	292.13%	-149.29%	-2.85%	21.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.81%	-13.01%	-69.51%	-	-	13.68%	-5.38%	-
YoY %	259.95%	81.28%	0.00%	-	-	354.28%	-	-
Horiz. %	-386.80%	241.82%	1,292.01%	-	-	-254.28%	100.00%	-
Total Cost	25,987	17,275	6,705	12,571	21,801	22,940	24,194	1.19%
YoY %	50.43%	157.64%	-46.66%	-42.34%	-4.97%	-5.18%	-	-
Horiz. %	107.41%	71.40%	27.71%	51.96%	90.11%	94.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	105,618	67,419	67,417	99,672	97,183	66,551	67,831	7.65%
YoY %	56.66%	0.00%	-32.36%	2.56%	46.03%	-1.89%	-	-
Horiz. %	155.71%	99.39%	99.39%	146.94%	143.27%	98.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	1,009	1,348	2,022	2,020	2,313	1,996	2,034	-11.02%
YoY %	-25.15%	-33.33%	0.10%	-12.67%	15.88%	-1.87%	-	-
Horiz. %	49.61%	66.27%	99.41%	99.31%	113.72%	98.13%	100.00%	-
Div Payout %	77.98%	182.46%	57.94%	0.00%	0.00%	767.90%	170.29%	-
YoY %	-57.26%	214.91%	0.00%	0.00%	0.00%	350.94%	-	-
Horiz. %	45.79%	107.15%	34.02%	0.00%	0.00%	450.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	105,618	67,419	67,417	99,672	97,183	66,551	67,831	7.65%
YoY %	56.66%	0.00%	-32.36%	2.56%	46.03%	-1.89%	-	-
Horiz. %	155.71%	99.39%	99.39%	146.94%	143.27%	98.11%	100.00%	-
NOSH	67,272	67,419	67,417	67,346	66,111	66,551	67,831	-0.13%
YoY %	-0.22%	0.00%	0.11%	1.87%	-0.66%	-1.89%	-	-
Horiz. %	99.18%	99.39%	99.39%	99.28%	97.46%	98.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.61%	4.33%	34.06%	-17.55%	-0.17%	1.22%	4.71%	-
YoY %	98.85%	-87.29%	294.07%	-10,223.53%	-113.93%	-74.10%	-	-
Horiz. %	182.80%	91.93%	723.14%	-372.61%	-3.61%	25.90%	100.00%	-
ROE	1.23%	1.10%	5.18%	-1.79%	-0.03%	0.39%	1.76%	-
YoY %	11.82%	-78.76%	389.39%	-5,866.67%	-107.69%	-77.84%	-	-
Horiz. %	69.89%	62.50%	294.32%	-101.70%	-1.70%	22.16%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	42.27	26.78	15.08	15.88	32.92	34.90	37.43	2.04%
YoY %	57.84%	77.59%	-5.04%	-51.76%	-5.67%	-6.76%	-	-
Horiz. %	112.93%	71.55%	40.29%	42.43%	87.95%	93.24%	100.00%	-
EPS	1.92	1.10	5.18	-2.65	-0.05	0.38	1.76	1.46%
YoY %	74.55%	-78.76%	295.47%	-5,200.00%	-113.16%	-78.41%	-	-
Horiz. %	109.09%	62.50%	294.32%	-150.57%	-2.84%	21.59%	100.00%	-
DPS	1.50	2.00	3.00	3.00	3.50	3.00	3.00	-10.90%
YoY %	-25.00%	-33.33%	0.00%	-14.29%	16.67%	0.00%	-	-
Horiz. %	50.00%	66.67%	100.00%	100.00%	116.67%	100.00%	100.00%	-
NAPS	1.57	1.00	1.00	1.48	1.47	1.00	1.00	7.80%
YoY %	57.00%	0.00%	-32.43%	0.68%	47.00%	0.00%	-	-
Horiz. %	157.00%	100.00%	100.00%	148.00%	147.00%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 67,346
RPS	8.72	5.54	3.12	3.28	6.67	7.12	7.78	1.91%
YoY %	57.40%	77.56%	-4.88%	-50.82%	-6.32%	-8.48%	-	-
Horiz. %	112.08%	71.21%	40.10%	42.16%	85.73%	91.52%	100.00%	-
EPS	0.40	0.23	1.07	-0.55	-0.01	0.08	0.37	1.30%
YoY %	73.91%	-78.50%	294.55%	-5,400.00%	-112.50%	-78.38%	-	-
Horiz. %	108.11%	62.16%	289.19%	-148.65%	-2.70%	21.62%	100.00%	-
DPS	0.31	0.41	0.62	0.62	0.71	0.61	0.62	-10.90%
YoY %	-24.39%	-33.87%	0.00%	-12.68%	16.39%	-1.61%	-	-
Horiz. %	50.00%	66.13%	100.00%	100.00%	114.52%	98.39%	100.00%	-
NAPS	0.3238	0.2067	0.2067	0.3056	0.2979	0.204	0.208	7.65%
YoY %	56.65%	0.00%	-32.36%	2.58%	46.03%	-1.92%	-	-
Horiz. %	155.67%	99.38%	99.38%	146.92%	143.22%	98.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.61	0.59	0.62	0.74	0.74	0.82	1.34	-
P/RPS	1.44	2.20	4.11	4.66	2.25	2.35	3.58	-14.07%
YoY %	-34.55%	-46.47%	-11.80%	107.11%	-4.26%	-34.36%	-	-
Horiz. %	40.22%	61.45%	114.80%	130.17%	62.85%	65.64%	100.00%	-
P/EPS	31.71	53.83	11.97	-27.94	-1,438.89	209.89	76.06	-13.56%
YoY %	-41.09%	349.71%	142.84%	98.06%	-785.54%	175.95%	-	-
Horiz. %	41.69%	70.77%	15.74%	-36.73%	-1,891.78%	275.95%	100.00%	-
EY	3.15	1.86	8.35	-3.58	-0.07	0.48	1.31	15.73%
YoY %	69.35%	-77.72%	333.24%	-5,014.29%	-114.58%	-63.36%	-	-
Horiz. %	240.46%	141.98%	637.40%	-273.28%	-5.34%	36.64%	100.00%	-
DY	2.46	3.39	4.84	4.05	4.73	3.66	2.24	1.57%
YoY %	-27.43%	-29.96%	19.51%	-14.38%	29.23%	63.39%	-	-
Horiz. %	109.82%	151.34%	216.07%	180.80%	211.16%	163.39%	100.00%	-
P/NAPS	0.39	0.59	0.62	0.50	0.50	0.82	1.34	-18.58%
YoY %	-33.90%	-4.84%	24.00%	0.00%	-39.02%	-38.81%	-	-
Horiz. %	29.10%	44.03%	46.27%	37.31%	37.31%	61.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	28/08/09	26/08/08	28/08/07	29/08/06	30/08/05	27/08/04	-
Price	0.63	0.61	0.58	0.69	0.65	0.80	1.19	-
P/RPS	1.49	2.28	3.85	4.35	1.97	2.29	3.18	-11.86%
YoY %	-34.65%	-40.78%	-11.49%	120.81%	-13.97%	-27.99%	-	-
Horiz. %	46.86%	71.70%	121.07%	136.79%	61.95%	72.01%	100.00%	-
P/EPS	32.75	55.65	11.20	-26.05	-1,263.89	204.77	67.55	-11.36%
YoY %	-41.15%	396.88%	142.99%	97.94%	-717.22%	203.14%	-	-
Horiz. %	48.48%	82.38%	16.58%	-38.56%	-1,871.04%	303.14%	100.00%	-
EY	3.05	1.80	8.93	-3.84	-0.08	0.49	1.48	12.80%
YoY %	69.44%	-79.84%	332.55%	-4,700.00%	-116.33%	-66.89%	-	-
Horiz. %	206.08%	121.62%	603.38%	-259.46%	-5.41%	33.11%	100.00%	-
DY	2.38	3.28	5.17	4.35	5.38	3.75	2.52	-0.94%
YoY %	-27.44%	-36.56%	18.85%	-19.14%	43.47%	48.81%	-	-
Horiz. %	94.44%	130.16%	205.16%	172.62%	213.49%	148.81%	100.00%	-
P/NAPS	0.40	0.61	0.58	0.47	0.44	0.80	1.19	-16.60%
YoY %	-34.43%	5.17%	23.40%	6.82%	-45.00%	-32.77%	-	-
Horiz. %	33.61%	51.26%	48.74%	39.50%	36.97%	67.23%	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