[KOBAY] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 22.95%
YoY- 54.42%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 47,500 25,264 95,404 73,639 50,314 23,522 89,082 -34.16%
PBT 5,111 2,665 4,905 5,326 4,046 1,577 2,854 47.31%
Tax -575 -373 -750 -1,135 -682 -167 334 -
NP 4,536 2,292 4,155 4,191 3,364 1,410 3,188 26.42%
-
NP to SH 4,089 2,028 3,893 3,927 3,194 1,333 2,803 28.53%
-
Tax Rate 11.25% 14.00% 15.29% 21.31% 16.86% 10.59% -11.70% -
Total Cost 42,964 22,972 91,249 69,448 46,950 22,112 85,894 -36.90%
-
Net Worth 103,067 101,063 99,075 99,016 110,039 98,291 97,279 3.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 2,358 - - - 2,026 -
Div Payout % - - 60.59% - - - 72.30% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 103,067 101,063 99,075 99,016 110,039 98,291 97,279 3.91%
NOSH 67,364 67,375 67,398 67,358 71,454 67,323 67,555 -0.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.55% 9.07% 4.36% 5.69% 6.69% 5.99% 3.58% -
ROE 3.97% 2.01% 3.93% 3.97% 2.90% 1.36% 2.88% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 70.51 37.50 141.55 109.32 70.41 34.94 131.86 -34.04%
EPS 6.07 3.01 5.78 5.83 4.74 1.98 4.15 28.76%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 1.53 1.50 1.47 1.47 1.54 1.46 1.44 4.11%
Adjusted Per Share Value based on latest NOSH - 67,247
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.56 7.75 29.25 22.58 15.43 7.21 27.31 -34.17%
EPS 1.25 0.62 1.19 1.20 0.98 0.41 0.86 28.22%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.62 -
NAPS 0.316 0.3098 0.3037 0.3036 0.3374 0.3013 0.2982 3.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.74 0.66 0.74 0.87 0.70 0.70 0.82 -
P/RPS 1.05 1.76 0.52 0.80 0.99 2.00 0.62 41.94%
P/EPS 12.19 21.93 12.81 14.92 15.66 35.35 19.76 -27.46%
EY 8.20 4.56 7.81 6.70 6.39 2.83 5.06 37.84%
DY 0.00 0.00 4.73 0.00 0.00 0.00 3.66 -
P/NAPS 0.48 0.44 0.50 0.59 0.45 0.48 0.57 -10.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 24/11/06 29/08/06 07/06/06 08/03/06 05/12/05 30/08/05 -
Price 0.75 0.70 0.65 0.75 0.93 0.68 0.80 -
P/RPS 1.06 1.87 0.46 0.69 1.32 1.95 0.61 44.39%
P/EPS 12.36 23.26 11.25 12.86 20.81 34.34 19.28 -25.59%
EY 8.09 4.30 8.89 7.77 4.81 2.91 5.19 34.32%
DY 0.00 0.00 5.38 0.00 0.00 0.00 3.75 -
P/NAPS 0.49 0.47 0.44 0.51 0.60 0.47 0.56 -8.49%

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