[KOBAY] YoY Annualized 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- 64.63%
YoY- -8.84%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 109,988 68,477 50,720 37,624 42,018 98,185 87,810 3.82%
PBT 17,441 3,242 1,526 4,484 7,288 7,101 3,366 31.52%
Tax -2,950 -1,029 -1,025 1,288 -341 -1,513 24 -
NP 14,490 2,213 501 5,772 6,946 5,588 3,390 27.37%
-
NP to SH 10,853 156 1,232 5,722 6,277 5,236 3,390 21.39%
-
Tax Rate 16.91% 31.74% 67.17% -28.72% 4.68% 21.31% -0.71% -
Total Cost 95,497 66,264 50,218 31,852 35,072 92,597 84,420 2.07%
-
Net Worth 113,111 106,676 105,214 101,741 101,030 99,016 97,391 2.52%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 113,111 106,676 105,214 101,741 101,030 99,016 97,391 2.52%
NOSH 67,328 68,823 67,445 67,378 67,353 67,358 67,632 -0.07%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 13.17% 3.23% 0.99% 15.34% 16.53% 5.69% 3.86% -
ROE 9.60% 0.15% 1.17% 5.62% 6.21% 5.29% 3.48% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 163.36 99.50 75.20 55.84 62.39 145.77 129.83 3.90%
EPS 16.12 0.23 1.83 8.49 9.32 7.77 5.01 21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.55 1.56 1.51 1.50 1.47 1.44 2.60%
Adjusted Per Share Value based on latest NOSH - 67,387
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 33.72 20.99 15.55 11.53 12.88 30.10 26.92 3.82%
EPS 3.33 0.05 0.38 1.75 1.92 1.61 1.04 21.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3468 0.327 0.3226 0.3119 0.3097 0.3036 0.2986 2.52%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.80 0.75 0.59 0.65 0.75 0.87 1.05 -
P/RPS 0.49 0.75 0.78 1.16 1.20 0.60 0.81 -8.03%
P/EPS 4.96 330.88 32.30 7.65 8.05 11.19 20.94 -21.33%
EY 20.15 0.30 3.10 13.07 12.43 8.93 4.77 27.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.38 0.43 0.50 0.59 0.73 -6.74%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 27/05/10 25/05/09 26/05/08 25/05/07 07/06/06 25/05/05 -
Price 0.76 0.63 0.62 0.70 0.74 0.75 0.83 -
P/RPS 0.47 0.63 0.82 1.25 1.19 0.51 0.64 -5.01%
P/EPS 4.71 277.94 33.94 8.24 7.94 9.65 16.56 -18.89%
EY 21.21 0.36 2.95 12.13 12.59 10.36 6.04 23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.40 0.46 0.49 0.51 0.58 -4.13%

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