[KOBAY] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -0.87%
YoY- 38.89%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 31,514 47,500 25,264 95,404 73,639 50,314 23,522 21.55%
PBT 5,466 5,111 2,665 4,905 5,326 4,046 1,577 129.20%
Tax -256 -575 -373 -750 -1,135 -682 -167 32.98%
NP 5,210 4,536 2,292 4,155 4,191 3,364 1,410 139.19%
-
NP to SH 4,708 4,089 2,028 3,893 3,927 3,194 1,333 132.09%
-
Tax Rate 4.68% 11.25% 14.00% 15.29% 21.31% 16.86% 10.59% -
Total Cost 26,304 42,964 22,972 91,249 69,448 46,950 22,112 12.28%
-
Net Worth 101,030 103,067 101,063 99,075 99,016 110,039 98,291 1.85%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 2,358 - - - -
Div Payout % - - - 60.59% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 101,030 103,067 101,063 99,075 99,016 110,039 98,291 1.85%
NOSH 67,353 67,364 67,375 67,398 67,358 71,454 67,323 0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.53% 9.55% 9.07% 4.36% 5.69% 6.69% 5.99% -
ROE 4.66% 3.97% 2.01% 3.93% 3.97% 2.90% 1.36% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 46.79 70.51 37.50 141.55 109.32 70.41 34.94 21.51%
EPS 6.99 6.07 3.01 5.78 5.83 4.74 1.98 132.02%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.50 1.53 1.50 1.47 1.47 1.54 1.46 1.81%
Adjusted Per Share Value based on latest NOSH - 66,111
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.85 14.85 7.90 29.82 23.02 15.73 7.35 21.57%
EPS 1.47 1.28 0.63 1.22 1.23 1.00 0.42 130.69%
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 0.3158 0.3221 0.3159 0.3097 0.3095 0.3439 0.3072 1.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.75 0.74 0.66 0.74 0.87 0.70 0.70 -
P/RPS 1.60 1.05 1.76 0.52 0.80 0.99 2.00 -13.83%
P/EPS 10.73 12.19 21.93 12.81 14.92 15.66 35.35 -54.86%
EY 9.32 8.20 4.56 7.81 6.70 6.39 2.83 121.51%
DY 0.00 0.00 0.00 4.73 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.44 0.50 0.59 0.45 0.48 2.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 09/02/07 24/11/06 29/08/06 07/06/06 08/03/06 05/12/05 -
Price 0.74 0.75 0.70 0.65 0.75 0.93 0.68 -
P/RPS 1.58 1.06 1.87 0.46 0.69 1.32 1.95 -13.09%
P/EPS 10.59 12.36 23.26 11.25 12.86 20.81 34.34 -54.38%
EY 9.45 8.09 4.30 8.89 7.77 4.81 2.91 119.45%
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.47 0.44 0.51 0.60 0.47 2.81%

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