[KOBAY] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 36.0%
YoY- 166.18%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 111,216 79,792 56,097 38,386 42,208 95,404 89,082 3.76%
PBT 12,883 5,521 1,717 5,406 3,283 4,905 2,854 28.54%
Tax -3,101 -1,414 -559 2,386 50 -750 334 -
NP 9,782 4,107 1,158 7,792 3,333 4,155 3,188 20.53%
-
NP to SH 6,553 1,411 1,663 7,783 2,924 3,893 2,803 15.19%
-
Tax Rate 24.07% 25.61% 32.56% -44.14% -1.52% 15.29% -11.70% -
Total Cost 101,434 75,685 54,939 30,594 38,875 91,249 85,894 2.80%
-
Net Worth 111,838 105,821 106,546 105,039 99,689 99,075 97,279 2.35%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,347 1,011 1,348 2,019 2,020 2,358 2,026 -6.57%
Div Payout % 20.56% 71.65% 81.10% 25.95% 69.11% 60.59% 72.30% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 111,838 105,821 106,546 105,039 99,689 99,075 97,279 2.35%
NOSH 67,372 67,401 67,434 67,332 67,357 67,398 67,555 -0.04%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 8.80% 5.15% 2.06% 20.30% 7.90% 4.36% 3.58% -
ROE 5.86% 1.33% 1.56% 7.41% 2.93% 3.93% 2.88% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 165.08 118.38 83.19 57.01 62.66 141.55 131.86 3.81%
EPS 9.73 2.09 2.47 11.56 4.34 5.78 4.15 15.25%
DPS 2.00 1.50 2.00 3.00 3.00 3.50 3.00 -6.53%
NAPS 1.66 1.57 1.58 1.56 1.48 1.47 1.44 2.39%
Adjusted Per Share Value based on latest NOSH - 67,417
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 34.76 24.94 17.53 12.00 13.19 29.82 27.84 3.76%
EPS 2.05 0.44 0.52 2.43 0.91 1.22 0.88 15.12%
DPS 0.42 0.32 0.42 0.63 0.63 0.74 0.63 -6.53%
NAPS 0.3496 0.3308 0.333 0.3283 0.3116 0.3097 0.3041 2.35%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.77 0.61 0.59 0.62 0.74 0.74 0.82 -
P/RPS 0.47 0.52 0.71 1.09 1.18 0.52 0.62 -4.50%
P/EPS 7.92 29.14 23.92 5.36 17.05 12.81 19.76 -14.12%
EY 12.63 3.43 4.18 18.64 5.87 7.81 5.06 16.46%
DY 2.60 2.46 3.39 4.84 4.05 4.73 3.66 -5.53%
P/NAPS 0.46 0.39 0.37 0.40 0.50 0.50 0.57 -3.50%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 28/08/09 26/08/08 28/08/07 29/08/06 30/08/05 -
Price 0.74 0.63 0.61 0.58 0.69 0.65 0.80 -
P/RPS 0.45 0.53 0.73 1.02 1.10 0.46 0.61 -4.94%
P/EPS 7.61 30.09 24.74 5.02 15.89 11.25 19.28 -14.34%
EY 13.14 3.32 4.04 19.93 6.29 8.89 5.19 16.73%
DY 2.70 2.38 3.28 5.17 4.35 5.38 3.75 -5.32%
P/NAPS 0.45 0.40 0.39 0.37 0.47 0.44 0.56 -3.57%

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