[KOBAY] QoQ 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- 122.67%
YoY- 312.6%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 16,784 11,736 10,168 9,205 11,048 7,856 10,694 34.86%
PBT 401 1,549 2,043 1,520 886 713 -2,183 -
Tax -167 -460 1,420 1,131 286 -207 306 -
NP 234 1,089 3,463 2,651 1,172 506 -1,877 -
-
NP to SH 196 1,437 3,491 2,554 1,147 591 -1,784 -
-
Tax Rate 41.65% 29.70% -69.51% -74.41% -32.28% 29.03% - -
Total Cost 16,550 10,647 6,705 6,554 9,876 7,350 12,571 20.02%
-
Net Worth 108,137 106,594 67,417 101,755 101,205 67,159 99,672 5.55%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 2,022 - - - 2,020 -
Div Payout % - - 57.94% - - - 0.00% -
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 108,137 106,594 67,417 101,755 101,205 67,159 99,672 5.55%
NOSH 67,586 67,464 67,417 67,387 67,470 67,159 67,346 0.23%
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 1.39% 9.28% 34.06% 28.80% 10.61% 6.44% -17.55% -
ROE 0.18% 1.35% 5.18% 2.51% 1.13% 0.88% -1.79% -
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 24.83 17.40 15.08 13.66 16.37 11.70 15.88 34.53%
EPS 0.29 2.13 5.18 3.79 1.70 0.75 -2.65 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.60 1.58 1.00 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 5.25 3.67 3.18 2.88 3.45 2.46 3.34 35.00%
EPS 0.06 0.45 1.09 0.80 0.36 0.18 -0.56 -
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.63 -
NAPS 0.338 0.3332 0.2107 0.318 0.3163 0.2099 0.3115 5.56%
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 2.42 3.56 4.11 4.76 4.27 6.41 4.66 -35.26%
P/EPS 206.90 29.11 11.97 17.15 41.18 85.23 -27.94 -
EY 0.48 3.44 8.35 5.83 2.43 1.17 -3.58 -
DY 0.00 0.00 4.84 0.00 0.00 0.00 4.05 -
P/NAPS 0.38 0.39 0.62 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 2.82 3.79 3.85 5.12 4.27 5.90 4.35 -24.99%
P/EPS 241.38 30.99 11.20 18.47 41.18 78.41 -26.05 -
EY 0.41 3.23 8.93 5.41 2.43 1.28 -3.84 -
DY 0.00 0.00 5.17 0.00 0.00 0.00 4.35 -
P/NAPS 0.44 0.42 0.58 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