[KOBAY] YoY 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
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 108,934 59,169 47,893 37,164 92,590 95,580 92,762 2.71%
PBT 11,577 1,953 5,513 91 6,104 4,702 5,463 13.32%
Tax -2,752 -492 1,924 384 -777 -839 -410 37.32%
NP 8,825 1,461 7,437 475 5,327 3,863 5,053 9.73%
-
NP to SH 5,377 519 7,678 573 4,788 3,678 5,053 1.04%
-
Tax Rate 23.77% 25.19% -34.90% -421.98% 12.73% 17.84% 7.51% -
Total Cost 100,109 57,708 40,456 36,689 87,263 91,717 87,709 2.22%
-
Net Worth 110,423 106,386 108,137 101,205 103,049 103,838 98,664 1.89%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,009 1,348 2,022 2,020 2,313 1,996 2,034 -11.02%
Div Payout % 18.77% 259.80% 26.34% 352.60% 48.33% 54.28% 40.27% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 110,423 106,386 108,137 101,205 103,049 103,838 98,664 1.89%
NOSH 67,331 67,333 67,586 67,470 67,352 67,427 67,578 -0.06%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.10% 2.47% 15.53% 1.28% 5.75% 4.04% 5.45% -
ROE 4.87% 0.49% 7.10% 0.57% 4.65% 3.54% 5.12% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 161.79 87.87 70.86 55.08 137.47 141.75 137.27 2.77%
EPS 7.99 0.77 11.36 0.85 7.11 5.45 7.48 1.10%
DPS 1.50 2.00 3.00 3.00 3.50 3.00 3.00 -10.90%
NAPS 1.64 1.58 1.60 1.50 1.53 1.54 1.46 1.95%
Adjusted Per Share Value based on latest NOSH - 67,470
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.05 18.49 14.97 11.62 28.94 29.87 28.99 2.71%
EPS 1.68 0.16 2.40 0.18 1.50 1.15 1.58 1.02%
DPS 0.32 0.42 0.63 0.63 0.72 0.62 0.64 -10.90%
NAPS 0.3451 0.3325 0.338 0.3163 0.3221 0.3246 0.3084 1.89%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.72 0.68 0.60 0.70 0.74 0.70 1.38 -
P/RPS 0.45 0.77 0.85 1.27 0.54 0.49 1.01 -12.60%
P/EPS 9.02 88.22 5.28 82.42 10.41 12.83 18.46 -11.24%
EY 11.09 1.13 18.93 1.21 9.61 7.79 5.42 12.66%
DY 2.08 2.94 5.00 4.29 4.73 4.29 2.17 -0.70%
P/NAPS 0.44 0.43 0.38 0.47 0.48 0.45 0.95 -12.03%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 27/02/08 09/02/07 08/03/06 01/03/05 -
Price 0.75 0.68 0.70 0.70 0.75 0.93 1.08 -
P/RPS 0.46 0.77 0.99 1.27 0.55 0.66 0.79 -8.61%
P/EPS 9.39 88.22 6.16 82.42 10.55 17.05 14.44 -6.91%
EY 10.65 1.13 16.23 1.21 9.48 5.87 6.92 7.44%
DY 2.00 2.94 4.29 4.29 4.67 3.23 2.78 -5.33%
P/NAPS 0.46 0.43 0.44 0.47 0.49 0.60 0.74 -7.61%

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