[KOBAY] YoY Annualized 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- -23.24%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 68,477 50,720 37,624 42,018 98,185 87,810 89,645 -4.38%
PBT 3,242 1,526 4,484 7,288 7,101 3,366 6,284 -10.43%
Tax -1,029 -1,025 1,288 -341 -1,513 24 -1,488 -5.95%
NP 2,213 501 5,772 6,946 5,588 3,390 4,796 -12.08%
-
NP to SH 156 1,232 5,722 6,277 5,236 3,390 4,796 -43.48%
-
Tax Rate 31.74% 67.17% -28.72% 4.68% 21.31% -0.71% 23.68% -
Total Cost 66,264 50,218 31,852 35,072 92,597 84,420 84,849 -4.03%
-
Net Worth 106,676 105,214 101,741 101,030 99,016 97,391 95,194 1.91%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 106,676 105,214 101,741 101,030 99,016 97,391 95,194 1.91%
NOSH 68,823 67,445 67,378 67,353 67,358 67,632 67,996 0.20%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.23% 0.99% 15.34% 16.53% 5.69% 3.86% 5.35% -
ROE 0.15% 1.17% 5.62% 6.21% 5.29% 3.48% 5.04% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 99.50 75.20 55.84 62.39 145.77 129.83 131.84 -4.58%
EPS 0.23 1.83 8.49 9.32 7.77 5.01 7.05 -43.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.56 1.51 1.50 1.47 1.44 1.40 1.71%
Adjusted Per Share Value based on latest NOSH - 67,282
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.40 15.85 11.76 13.13 30.69 27.45 28.02 -4.39%
EPS 0.05 0.39 1.79 1.96 1.64 1.06 1.50 -43.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3334 0.3289 0.318 0.3158 0.3095 0.3044 0.2975 1.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.75 0.59 0.65 0.75 0.87 1.05 1.35 -
P/RPS 0.75 0.78 1.16 1.20 0.60 0.81 1.02 -4.99%
P/EPS 330.88 32.30 7.65 8.05 11.19 20.94 19.14 60.76%
EY 0.30 3.10 13.07 12.43 8.93 4.77 5.22 -37.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.43 0.50 0.59 0.73 0.96 -10.90%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 25/05/09 26/05/08 25/05/07 07/06/06 25/05/05 19/05/04 -
Price 0.63 0.62 0.70 0.74 0.75 0.83 1.28 -
P/RPS 0.63 0.82 1.25 1.19 0.51 0.64 0.97 -6.93%
P/EPS 277.94 33.94 8.24 7.94 9.65 16.56 18.15 57.55%
EY 0.36 2.95 12.13 12.59 10.36 6.04 5.51 -36.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.46 0.49 0.51 0.58 0.91 -12.43%

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