[KOBAY] YoY TTM Result on 31-Mar-2009 [#3]

Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -42.5%
YoY- 76.04%
Quarter Report
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 102,554 111,253 70,421 48,208 38,803 76,831 96,863 0.95%
PBT 4,484 15,762 3,246 3,188 936 5,365 5,780 -4.13%
Tax -2,763 -2,447 -804 651 1,516 -191 -1,314 13.17%
NP 1,721 13,315 2,442 3,839 2,452 5,174 4,466 -14.68%
-
NP to SH -546 9,434 1,058 4,415 2,508 4,674 4,187 -
-
Tax Rate 61.62% 15.52% 24.77% -20.42% -161.97% 3.56% 22.73% -
Total Cost 100,833 97,938 67,979 44,369 36,351 71,657 92,397 1.46%
-
Net Worth 111,698 113,174 104,836 105,337 101,755 100,923 98,854 2.05%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,348 1,009 1,348 2,022 2,020 2,313 1,996 -6.32%
Div Payout % 0.00% 10.70% 127.45% 45.81% 80.56% 49.51% 47.68% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 111,698 113,174 104,836 105,337 101,755 100,923 98,854 2.05%
NOSH 67,288 67,365 67,636 67,523 67,387 67,282 67,247 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.68% 11.97% 3.47% 7.96% 6.32% 6.73% 4.61% -
ROE -0.49% 8.34% 1.01% 4.19% 2.46% 4.63% 4.24% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 152.41 165.15 104.12 71.39 57.58 114.19 144.04 0.94%
EPS -0.81 14.00 1.56 6.54 3.72 6.95 6.23 -
DPS 2.00 1.50 2.00 3.00 3.00 3.50 3.00 -6.52%
NAPS 1.66 1.68 1.55 1.56 1.51 1.50 1.47 2.04%
Adjusted Per Share Value based on latest NOSH - 67,523
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 31.44 34.11 21.59 14.78 11.90 23.55 29.70 0.95%
EPS -0.17 2.89 0.32 1.35 0.77 1.43 1.28 -
DPS 0.41 0.31 0.41 0.62 0.62 0.71 0.61 -6.40%
NAPS 0.3424 0.347 0.3214 0.3229 0.312 0.3094 0.3031 2.05%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.83 0.80 0.75 0.59 0.65 0.75 0.87 -
P/RPS 0.54 0.48 0.72 0.83 1.13 0.66 0.60 -1.73%
P/EPS -102.29 5.71 47.95 9.02 17.46 10.80 13.97 -
EY -0.98 17.51 2.09 11.08 5.73 9.26 7.16 -
DY 2.41 1.87 2.67 5.08 4.62 4.67 3.45 -5.79%
P/NAPS 0.50 0.48 0.48 0.38 0.43 0.50 0.59 -2.71%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 27/05/11 27/05/10 25/05/09 26/05/08 25/05/07 07/06/06 -
Price 0.83 0.76 0.63 0.62 0.70 0.74 0.75 -
P/RPS 0.54 0.46 0.61 0.87 1.22 0.65 0.52 0.63%
P/EPS -102.29 5.43 40.27 9.48 18.81 10.65 12.05 -
EY -0.98 18.43 2.48 10.55 5.32 9.39 8.30 -
DY 2.41 1.97 3.17 4.84 4.29 4.73 4.00 -8.09%
P/NAPS 0.50 0.45 0.41 0.40 0.46 0.49 0.51 -0.32%

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