[KOBAY] YoY TTM Result on 30-Jun-2008 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 210.33%
YoY- 166.18%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 111,544 80,798 56,097 38,277 65,760 95,404 89,082 3.81%
PBT 12,474 5,644 1,837 5,162 3,603 5,030 2,854 27.85%
Tax -2,692 -1,537 -679 2,630 -270 -884 -27 115.26%
NP 9,782 4,107 1,158 7,792 3,333 4,146 2,827 22.97%
-
NP to SH 6,546 1,613 1,663 7,783 2,924 3,893 2,803 15.17%
-
Tax Rate 21.58% 27.23% 36.96% -50.95% 7.49% 17.57% 0.95% -
Total Cost 101,762 76,691 54,939 30,485 62,427 91,258 86,255 2.79%
-
Net Worth 111,926 105,618 67,419 67,417 99,672 97,183 66,551 9.04%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,348 1,009 1,348 2,022 2,020 2,313 1,996 -6.32%
Div Payout % 20.60% 62.56% 81.08% 25.99% 69.10% 59.44% 71.23% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 111,926 105,618 67,419 67,417 99,672 97,183 66,551 9.04%
NOSH 67,425 67,272 67,419 67,417 67,346 66,111 66,551 0.21%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 8.77% 5.08% 2.06% 20.36% 5.07% 4.35% 3.17% -
ROE 5.85% 1.53% 2.47% 11.54% 2.93% 4.01% 4.21% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 165.43 120.11 83.21 56.78 97.64 144.31 133.85 3.59%
EPS 9.71 2.40 2.47 11.54 4.34 5.89 4.21 14.93%
DPS 2.00 1.50 2.00 3.00 3.00 3.50 3.00 -6.53%
NAPS 1.66 1.57 1.00 1.00 1.48 1.47 1.00 8.80%
Adjusted Per Share Value based on latest NOSH - 67,417
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 34.86 25.25 17.53 11.96 20.55 29.82 27.84 3.81%
EPS 2.05 0.50 0.52 2.43 0.91 1.22 0.88 15.12%
DPS 0.42 0.32 0.42 0.63 0.63 0.72 0.62 -6.28%
NAPS 0.3498 0.3301 0.2107 0.2107 0.3115 0.3038 0.208 9.04%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.77 0.61 0.59 0.62 0.74 0.74 0.82 -
P/RPS 0.47 0.51 0.71 1.09 0.76 0.51 0.61 -4.25%
P/EPS 7.93 25.44 23.92 5.37 17.04 12.57 19.47 -13.89%
EY 12.61 3.93 4.18 18.62 5.87 7.96 5.14 16.12%
DY 2.60 2.46 3.39 4.84 4.05 4.73 3.66 -5.53%
P/NAPS 0.46 0.39 0.59 0.62 0.50 0.50 0.82 -9.18%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 28/08/09 26/08/08 28/08/07 29/08/06 30/08/05 -
Price 0.74 0.63 0.61 0.58 0.69 0.65 0.80 -
P/RPS 0.45 0.52 0.73 1.02 0.71 0.45 0.60 -4.67%
P/EPS 7.62 26.28 24.73 5.02 15.89 11.04 18.99 -14.11%
EY 13.12 3.81 4.04 19.90 6.29 9.06 5.26 16.44%
DY 2.70 2.38 3.28 5.17 4.35 5.38 3.75 -5.32%
P/NAPS 0.45 0.40 0.61 0.58 0.47 0.44 0.80 -9.13%

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