[KOBAY] YoY Quarter 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- 133.13%
YoY- -70.86%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 30,471 13,782 11,736 7,856 25,264 23,522 23,930 4.10%
PBT 4,357 629 1,549 713 2,665 1,577 1,919 14.63%
Tax -780 -51 -460 -207 -373 -167 -465 8.99%
NP 3,577 578 1,089 506 2,292 1,410 1,454 16.17%
-
NP to SH 2,058 287 1,437 591 2,028 1,333 1,454 5.95%
-
Tax Rate 17.90% 8.11% 29.70% 29.03% 14.00% 10.59% 24.23% -
Total Cost 26,894 13,204 10,647 7,350 22,972 22,112 22,476 3.03%
-
Net Worth 107,607 105,455 106,594 67,159 101,063 98,291 97,384 1.67%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 107,607 105,455 106,594 67,159 101,063 98,291 97,384 1.67%
NOSH 67,254 66,744 67,464 67,159 67,375 67,323 67,627 -0.09%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.74% 4.19% 9.28% 6.44% 9.07% 5.99% 6.08% -
ROE 1.91% 0.27% 1.35% 0.88% 2.01% 1.36% 1.49% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 45.31 20.65 17.40 11.70 37.50 34.94 35.38 4.20%
EPS 3.06 0.43 2.13 0.75 3.01 1.98 2.15 6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.58 1.58 1.00 1.50 1.46 1.44 1.77%
Adjusted Per Share Value based on latest NOSH - 67,159
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 9.52 4.31 3.67 2.46 7.90 7.35 7.48 4.09%
EPS 0.64 0.09 0.45 0.18 0.63 0.42 0.45 6.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3363 0.3296 0.3332 0.2099 0.3159 0.3072 0.3044 1.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.67 0.63 0.62 0.75 0.66 0.70 1.16 -
P/RPS 1.48 3.05 3.56 6.41 1.76 2.00 3.28 -12.41%
P/EPS 21.90 146.51 29.11 85.23 21.93 35.35 53.95 -13.94%
EY 4.57 0.68 3.44 1.17 4.56 2.83 1.85 16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.39 0.75 0.44 0.48 0.81 -10.36%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 17/11/09 17/11/08 29/11/07 24/11/06 05/12/05 30/11/04 -
Price 0.68 0.64 0.66 0.69 0.70 0.68 1.20 -
P/RPS 1.50 3.10 3.79 5.90 1.87 1.95 3.39 -12.70%
P/EPS 22.22 148.84 30.99 78.41 23.26 34.34 55.81 -14.22%
EY 4.50 0.67 3.23 1.28 4.30 2.91 1.79 16.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.42 0.69 0.47 0.47 0.83 -10.37%

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