[KOBAY] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -47.91%
YoY- 52.14%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 42,208 31,514 47,500 25,264 95,404 73,639 50,314 -11.08%
PBT 3,283 5,466 5,111 2,665 4,905 5,326 4,046 -13.03%
Tax 50 -256 -575 -373 -750 -1,135 -682 -
NP 3,333 5,210 4,536 2,292 4,155 4,191 3,364 -0.61%
-
NP to SH 2,924 4,708 4,089 2,028 3,893 3,927 3,194 -5.73%
-
Tax Rate -1.52% 4.68% 11.25% 14.00% 15.29% 21.31% 16.86% -
Total Cost 38,875 26,304 42,964 22,972 91,249 69,448 46,950 -11.85%
-
Net Worth 99,689 101,030 103,067 101,063 99,075 99,016 110,039 -6.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,020 - - - 2,358 - - -
Div Payout % 69.11% - - - 60.59% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 99,689 101,030 103,067 101,063 99,075 99,016 110,039 -6.39%
NOSH 67,357 67,353 67,364 67,375 67,398 67,358 71,454 -3.87%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.90% 16.53% 9.55% 9.07% 4.36% 5.69% 6.69% -
ROE 2.93% 4.66% 3.97% 2.01% 3.93% 3.97% 2.90% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.66 46.79 70.51 37.50 141.55 109.32 70.41 -7.49%
EPS 4.34 6.99 6.07 3.01 5.78 5.83 4.74 -5.72%
DPS 3.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.48 1.50 1.53 1.50 1.47 1.47 1.54 -2.62%
Adjusted Per Share Value based on latest NOSH - 67,375
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.94 9.66 14.56 7.75 29.25 22.58 15.43 -11.09%
EPS 0.90 1.44 1.25 0.62 1.19 1.20 0.98 -5.53%
DPS 0.62 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 0.3056 0.3097 0.316 0.3098 0.3037 0.3036 0.3374 -6.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.74 0.75 0.74 0.66 0.74 0.87 0.70 -
P/RPS 1.18 1.60 1.05 1.76 0.52 0.80 0.99 12.45%
P/EPS 17.05 10.73 12.19 21.93 12.81 14.92 15.66 5.84%
EY 5.87 9.32 8.20 4.56 7.81 6.70 6.39 -5.51%
DY 4.05 0.00 0.00 0.00 4.73 0.00 0.00 -
P/NAPS 0.50 0.50 0.48 0.44 0.50 0.59 0.45 7.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 09/02/07 24/11/06 29/08/06 07/06/06 08/03/06 -
Price 0.69 0.74 0.75 0.70 0.65 0.75 0.93 -
P/RPS 1.10 1.58 1.06 1.87 0.46 0.69 1.32 -11.47%
P/EPS 15.89 10.59 12.36 23.26 11.25 12.86 20.81 -16.49%
EY 6.29 9.45 8.09 4.30 8.89 7.77 4.81 19.64%
DY 4.35 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.47 0.49 0.49 0.47 0.44 0.51 0.60 -15.06%

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