[KOBAY] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock

[KOBAY] KOBAY TECHNOLOGY BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- -37.89%

YoY- -24.89%

Quarter Report

KOBAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	79,792	56,097	38,386	42,208	95,404	89,082	92,623	-2.45%
YoY %	42.24%	46.14%	-9.06%	-55.76%	7.10%	-3.82%	-	-
Horiz. %	86.15%	60.56%	41.44%	45.57%	103.00%	96.18%	100.00%	-
PBT	5,521	1,717	5,406	3,283	4,905	2,854	5,847	-0.95%
YoY %	221.55%	-68.24%	64.67%	-33.07%	71.86%	-51.19%	-	-
Horiz. %	94.42%	29.37%	92.46%	56.15%	83.89%	48.81%	100.00%	-
Tax	-1,414	-559	2,386	50	-750	334	-1,055	5.00%
YoY %	-152.95%	-123.43%	4,672.00%	106.67%	-324.55%	131.66%	-	-
Horiz. %	134.03%	52.99%	-226.16%	-4.74%	71.09%	-31.66%	100.00%	-
NP	4,107	1,158	7,792	3,333	4,155	3,188	4,792	-2.53%
YoY %	254.66%	-85.14%	133.78%	-19.78%	30.33%	-33.47%	-	-
Horiz. %	85.71%	24.17%	162.60%	69.55%	86.71%	66.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,411	1,663	7,783	2,924	3,893	2,803	4,792	-18.42%
YoY %	-15.15%	-78.63%	166.18%	-24.89%	38.89%	-41.51%	-	-
Horiz. %	29.44%	34.70%	162.42%	61.02%	81.24%	58.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.61%	32.56%	-44.14%	-1.52%	15.29%	-11.70%	18.04%	-
YoY %	-21.35%	173.77%	-2,803.95%	-109.94%	230.68%	-164.86%	-	-
Horiz. %	141.96%	180.49%	-244.68%	-8.43%	84.76%	-64.86%	100.00%	-
Total Cost	75,685	54,939	30,594	38,875	91,249	85,894	87,831	-2.44%
YoY %	37.76%	79.57%	-21.30%	-57.40%	6.23%	-2.21%	-	-
Horiz. %	86.17%	62.55%	34.83%	44.26%	103.89%	97.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	105,821	106,546	105,039	99,689	99,075	97,279	96,498	1.54%
YoY %	-0.68%	1.43%	5.37%	0.62%	1.85%	0.81%	-	-
Horiz. %	109.66%	110.41%	108.85%	103.31%	102.67%	100.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	1,011	1,348	2,019	2,020	2,358	2,026	2,038	-11.02%
YoY %	-25.00%	-33.23%	-0.05%	-14.33%	16.39%	-0.59%	-	-
Horiz. %	49.61%	66.14%	99.07%	99.12%	115.70%	99.41%	100.00%	-
Div Payout %	71.65%	81.10%	25.95%	69.11%	60.59%	72.30%	42.54%	-
YoY %	-11.65%	212.52%	-62.45%	14.06%	-16.20%	69.96%	-	-
Horiz. %	168.43%	190.64%	61.00%	162.46%	142.43%	169.96%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	105,821	106,546	105,039	99,689	99,075	97,279	96,498	1.54%
YoY %	-0.68%	1.43%	5.37%	0.62%	1.85%	0.81%	-	-
Horiz. %	109.66%	110.41%	108.85%	103.31%	102.67%	100.81%	100.00%	-
NOSH	67,401	67,434	67,332	67,357	67,398	67,555	67,956	-0.13%
YoY %	-0.05%	0.15%	-0.04%	-0.06%	-0.23%	-0.59%	-	-
Horiz. %	99.18%	99.23%	99.08%	99.12%	99.18%	99.41%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	5.15%	2.06%	20.30%	7.90%	4.36%	3.58%	5.17%	-
YoY %	150.00%	-89.85%	156.96%	81.19%	21.79%	-30.75%	-	-
Horiz. %	99.61%	39.85%	392.65%	152.80%	84.33%	69.25%	100.00%	-
ROE	1.33%	1.56%	7.41%	2.93%	3.93%	2.88%	4.97%	-
YoY %	-14.74%	-78.95%	152.90%	-25.45%	36.46%	-42.05%	-	-
Horiz. %	26.76%	31.39%	149.09%	58.95%	79.07%	57.95%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	118.38	83.19	57.01	62.66	141.55	131.86	136.30	-2.32%
YoY %	42.30%	45.92%	-9.02%	-55.73%	7.35%	-3.26%	-	-
Horiz. %	86.85%	61.03%	41.83%	45.97%	103.85%	96.74%	100.00%	-
EPS	2.09	2.47	11.56	4.34	5.78	4.15	7.05	-18.33%
YoY %	-15.38%	-78.63%	166.36%	-24.91%	39.28%	-41.13%	-	-
Horiz. %	29.65%	35.04%	163.97%	61.56%	81.99%	58.87%	100.00%	-
DPS	1.50	2.00	3.00	3.00	3.50	3.00	3.00	-10.90%
YoY %	-25.00%	-33.33%	0.00%	-14.29%	16.67%	0.00%	-	-
Horiz. %	50.00%	66.67%	100.00%	100.00%	116.67%	100.00%	100.00%	-
NAPS	1.57	1.58	1.56	1.48	1.47	1.44	1.42	1.68%
YoY %	-0.63%	1.28%	5.41%	0.68%	2.08%	1.41%	-	-
Horiz. %	110.56%	111.27%	109.86%	104.23%	103.52%	101.41%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 67,346
RPS	24.94	17.53	12.00	13.19	29.82	27.84	28.95	-2.45%
YoY %	42.27%	46.08%	-9.02%	-55.77%	7.11%	-3.83%	-	-
Horiz. %	86.15%	60.55%	41.45%	45.56%	103.01%	96.17%	100.00%	-
EPS	0.44	0.52	2.43	0.91	1.22	0.88	1.50	-18.47%
YoY %	-15.38%	-78.60%	167.03%	-25.41%	38.64%	-41.33%	-	-
Horiz. %	29.33%	34.67%	162.00%	60.67%	81.33%	58.67%	100.00%	-
DPS	0.32	0.42	0.63	0.63	0.74	0.63	0.64	-10.90%
YoY %	-23.81%	-33.33%	0.00%	-14.86%	17.46%	-1.56%	-	-
Horiz. %	50.00%	65.62%	98.44%	98.44%	115.62%	98.44%	100.00%	-
NAPS	0.3308	0.333	0.3283	0.3116	0.3097	0.3041	0.3016	1.55%
YoY %	-0.66%	1.43%	5.36%	0.61%	1.84%	0.83%	-	-
Horiz. %	109.68%	110.41%	108.85%	103.32%	102.69%	100.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.61	0.59	0.62	0.74	0.74	0.82	1.34	-
P/RPS	0.52	0.71	1.09	1.18	0.52	0.62	0.98	-10.01%
YoY %	-26.76%	-34.86%	-7.63%	126.92%	-16.13%	-36.73%	-	-
Horiz. %	53.06%	72.45%	111.22%	120.41%	53.06%	63.27%	100.00%	-
P/EPS	29.14	23.92	5.36	17.05	12.81	19.76	19.00	7.38%
YoY %	21.82%	346.27%	-68.56%	33.10%	-35.17%	4.00%	-	-
Horiz. %	153.37%	125.89%	28.21%	89.74%	67.42%	104.00%	100.00%	-
EY	3.43	4.18	18.64	5.87	7.81	5.06	5.26	-6.87%
YoY %	-17.94%	-77.58%	217.55%	-24.84%	54.35%	-3.80%	-	-
Horiz. %	65.21%	79.47%	354.37%	111.60%	148.48%	96.20%	100.00%	-
DY	2.46	3.39	4.84	4.05	4.73	3.66	2.24	1.57%
YoY %	-27.43%	-29.96%	19.51%	-14.38%	29.23%	63.39%	-	-
Horiz. %	109.82%	151.34%	216.07%	180.80%	211.16%	163.39%	100.00%	-
P/NAPS	0.39	0.37	0.40	0.50	0.50	0.57	0.94	-13.63%
YoY %	5.41%	-7.50%	-20.00%	0.00%	-12.28%	-39.36%	-	-
Horiz. %	41.49%	39.36%	42.55%	53.19%	53.19%	60.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	28/08/09	26/08/08	28/08/07	29/08/06	30/08/05	27/08/04	-
Price	0.63	0.61	0.58	0.69	0.65	0.80	1.19	-
P/RPS	0.53	0.73	1.02	1.10	0.46	0.61	0.87	-7.92%
YoY %	-27.40%	-28.43%	-7.27%	139.13%	-24.59%	-29.89%	-	-
Horiz. %	60.92%	83.91%	117.24%	126.44%	52.87%	70.11%	100.00%	-
P/EPS	30.09	24.74	5.02	15.89	11.25	19.28	16.88	10.10%
YoY %	21.62%	392.83%	-68.41%	41.24%	-41.65%	14.22%	-	-
Horiz. %	178.26%	146.56%	29.74%	94.14%	66.65%	114.22%	100.00%	-
EY	3.32	4.04	19.93	6.29	8.89	5.19	5.93	-9.21%
YoY %	-17.82%	-79.73%	216.85%	-29.25%	71.29%	-12.48%	-	-
Horiz. %	55.99%	68.13%	336.09%	106.07%	149.92%	87.52%	100.00%	-
DY	2.38	3.28	5.17	4.35	5.38	3.75	2.52	-0.94%
YoY %	-27.44%	-36.56%	18.85%	-19.14%	43.47%	48.81%	-	-
Horiz. %	94.44%	130.16%	205.16%	172.62%	213.49%	148.81%	100.00%	-
P/NAPS	0.40	0.39	0.37	0.47	0.44	0.56	0.84	-11.62%
YoY %	2.56%	5.41%	-21.28%	6.82%	-21.43%	-33.33%	-	-
Horiz. %	47.62%	46.43%	44.05%	55.95%	52.38%	66.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos