[KOBAY] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 194.08%
YoY- -57.5%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 59,728 31,592 28,520 18,904 47,500 50,314 43,816 5.29%
PBT 7,999 2,066 1,950 1,599 5,111 4,046 2,189 24.09%
Tax -1,655 -440 -627 79 -575 -682 130 -
NP 6,344 1,626 1,323 1,678 4,536 3,364 2,319 18.25%
-
NP to SH 4,253 489 1,633 1,738 4,089 3,194 2,319 10.63%
-
Tax Rate 20.69% 21.30% 32.15% -4.94% 11.25% 16.86% -5.94% -
Total Cost 53,384 29,966 27,197 17,226 42,964 46,950 41,497 4.28%
-
Net Worth 110,537 105,838 107,966 101,046 103,067 110,039 98,998 1.85%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 110,537 105,838 107,966 101,046 103,067 110,039 98,998 1.85%
NOSH 67,400 66,986 67,479 67,364 67,364 71,454 67,807 -0.10%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.62% 5.15% 4.64% 8.88% 9.55% 6.69% 5.29% -
ROE 3.85% 0.46% 1.51% 1.72% 3.97% 2.90% 2.34% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 88.62 47.16 42.26 28.06 70.51 70.41 64.62 5.40%
EPS 6.31 0.73 2.42 2.58 6.07 4.74 3.42 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.58 1.60 1.50 1.53 1.54 1.46 1.95%
Adjusted Per Share Value based on latest NOSH - 67,470
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 18.31 9.69 8.74 5.80 14.56 15.43 13.43 5.29%
EPS 1.30 0.15 0.50 0.53 1.25 0.98 0.71 10.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3389 0.3245 0.331 0.3098 0.316 0.3374 0.3035 1.85%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.72 0.68 0.60 0.70 0.74 0.70 1.38 -
P/RPS 0.81 1.44 1.42 2.49 1.05 0.99 2.14 -14.94%
P/EPS 11.41 93.15 24.79 27.13 12.19 15.66 40.35 -18.97%
EY 8.76 1.07 4.03 3.69 8.20 6.39 2.48 23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.38 0.47 0.48 0.45 0.95 -12.03%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 27/02/08 09/02/07 08/03/06 01/03/05 -
Price 0.75 0.68 0.70 0.70 0.75 0.93 1.08 -
P/RPS 0.85 1.44 1.66 2.49 1.06 1.32 1.67 -10.64%
P/EPS 11.89 93.15 28.93 27.13 12.36 20.81 31.58 -15.01%
EY 8.41 1.07 3.46 3.69 8.09 4.81 3.17 17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.44 0.47 0.49 0.60 0.74 -7.61%

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