[KOBAY] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 146.95%
YoY- -8.84%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 28,520 11,736 38,386 28,218 18,904 7,856 42,208 -22.90%
PBT 1,950 1,549 5,406 3,363 1,599 713 3,283 -29.22%
Tax -627 -460 2,386 966 79 -207 50 -
NP 1,323 1,089 7,792 4,329 1,678 506 3,333 -45.83%
-
NP to SH 1,633 1,437 7,783 4,292 1,738 591 2,924 -32.06%
-
Tax Rate 32.15% 29.70% -44.14% -28.72% -4.94% 29.03% -1.52% -
Total Cost 27,197 10,647 30,594 23,889 17,226 7,350 38,875 -21.10%
-
Net Worth 107,966 106,594 105,039 101,741 101,046 67,159 99,689 5.43%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 2,019 - - - 2,020 -
Div Payout % - - 25.95% - - - 69.11% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 107,966 106,594 105,039 101,741 101,046 67,159 99,689 5.43%
NOSH 67,479 67,464 67,332 67,378 67,364 67,159 67,357 0.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.64% 9.28% 20.30% 15.34% 8.88% 6.44% 7.90% -
ROE 1.51% 1.35% 7.41% 4.22% 1.72% 0.88% 2.93% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.26 17.40 57.01 41.88 28.06 11.70 62.66 -23.00%
EPS 2.42 2.13 11.56 6.37 2.58 0.75 4.34 -32.13%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.60 1.58 1.56 1.51 1.50 1.00 1.48 5.30%
Adjusted Per Share Value based on latest NOSH - 67,387
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.74 3.60 11.77 8.65 5.80 2.41 12.94 -22.92%
EPS 0.50 0.44 2.39 1.32 0.53 0.18 0.90 -32.29%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.62 -
NAPS 0.331 0.3268 0.322 0.3119 0.3098 0.2059 0.3056 5.44%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.60 0.62 0.62 0.65 0.70 0.75 0.74 -
P/RPS 1.42 3.56 1.09 1.55 2.49 6.41 1.18 13.07%
P/EPS 24.79 29.11 5.36 10.20 27.13 85.23 17.05 28.19%
EY 4.03 3.44 18.64 9.80 3.69 1.17 5.87 -22.08%
DY 0.00 0.00 4.84 0.00 0.00 0.00 4.05 -
P/NAPS 0.38 0.39 0.40 0.43 0.47 0.75 0.50 -16.65%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 17/11/08 26/08/08 26/05/08 27/02/08 29/11/07 28/08/07 -
Price 0.70 0.66 0.58 0.70 0.70 0.69 0.69 -
P/RPS 1.66 3.79 1.02 1.67 2.49 5.90 1.10 31.40%
P/EPS 28.93 30.99 5.02 10.99 27.13 78.41 15.89 48.83%
EY 3.46 3.23 19.93 9.10 3.69 1.28 6.29 -32.74%
DY 0.00 0.00 5.17 0.00 0.00 0.00 4.35 -
P/NAPS 0.44 0.42 0.37 0.46 0.47 0.69 0.47 -4.28%

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