[KOBAY] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -69.97%
YoY- -15.55%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 11,048 7,856 10,694 7,566 22,236 25,264 21,765 -36.28%
PBT 886 713 -2,183 675 2,446 2,665 -421 -
Tax 286 -207 306 -1 -202 -373 385 -17.93%
NP 1,172 506 -1,877 674 2,244 2,292 -36 -
-
NP to SH 1,147 591 -1,784 619 2,061 2,028 -34 -
-
Tax Rate -32.28% 29.03% - 0.15% 8.26% 14.00% - -
Total Cost 9,876 7,350 12,571 6,892 19,992 22,972 21,801 -40.93%
-
Net Worth 101,205 67,159 99,672 100,923 103,049 101,063 97,183 2.73%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 2,020 - - - 2,313 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 101,205 67,159 99,672 100,923 103,049 101,063 97,183 2.73%
NOSH 67,470 67,159 67,346 67,282 67,352 67,375 66,111 1.36%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.61% 6.44% -17.55% 8.91% 10.09% 9.07% -0.17% -
ROE 1.13% 0.88% -1.79% 0.61% 2.00% 2.01% -0.03% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.37 11.70 15.88 11.25 33.01 37.50 32.92 -37.15%
EPS 1.70 0.75 -2.65 0.92 3.06 3.01 -0.05 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.50 -
NAPS 1.50 1.00 1.48 1.50 1.53 1.50 1.47 1.35%
Adjusted Per Share Value based on latest NOSH - 67,282
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.39 2.41 3.28 2.32 6.82 7.75 6.67 -36.23%
EPS 0.35 0.18 -0.55 0.19 0.63 0.62 -0.01 -
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.71 -
NAPS 0.3103 0.2059 0.3056 0.3094 0.3159 0.3098 0.2979 2.74%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.70 0.75 0.74 0.75 0.74 0.66 0.74 -
P/RPS 4.27 6.41 4.66 6.67 2.24 1.76 2.25 53.10%
P/EPS 41.18 85.23 -27.94 81.52 24.18 21.93 -1,438.89 -
EY 2.43 1.17 -3.58 1.23 4.14 4.56 -0.07 -
DY 0.00 0.00 4.05 0.00 0.00 0.00 4.73 -
P/NAPS 0.47 0.75 0.50 0.50 0.48 0.44 0.50 -4.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 28/08/07 25/05/07 09/02/07 24/11/06 29/08/06 -
Price 0.70 0.69 0.69 0.74 0.75 0.70 0.65 -
P/RPS 4.27 5.90 4.35 6.58 2.27 1.87 1.97 67.24%
P/EPS 41.18 78.41 -26.05 80.43 24.51 23.26 -1,263.89 -
EY 2.43 1.28 -3.84 1.24 4.08 4.30 -0.08 -
DY 0.00 0.00 4.35 0.00 0.00 0.00 5.38 -
P/NAPS 0.47 0.69 0.47 0.49 0.49 0.47 0.44 4.48%

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