[KOBAY] QoQ 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- -104.64%
YoY- -113.08%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 7,566 22,236 25,264 21,765 23,325 26,792 23,522 -53.08%
PBT 675 2,446 2,665 -421 1,414 2,460 1,577 -43.23%
Tax -1 -202 -373 385 -587 -515 -167 -96.71%
NP 674 2,244 2,292 -36 827 1,945 1,410 -38.89%
-
NP to SH 619 2,061 2,028 -34 733 1,861 1,333 -40.06%
-
Tax Rate 0.15% 8.26% 14.00% - 41.51% 20.93% 10.59% -
Total Cost 6,892 19,992 22,972 21,801 22,498 24,847 22,112 -54.06%
-
Net Worth 100,923 103,049 101,063 97,183 98,854 103,838 98,291 1.77%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 2,313 - - - -
Div Payout % - - - 0.00% - - - -
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 100,923 103,049 101,063 97,183 98,854 103,838 98,291 1.77%
NOSH 67,282 67,352 67,375 66,111 67,247 67,427 67,323 -0.04%
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 8.91% 10.09% 9.07% -0.17% 3.55% 7.26% 5.99% -
ROE 0.61% 2.00% 2.01% -0.03% 0.74% 1.79% 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 11.25 33.01 37.50 32.92 34.69 39.73 34.94 -53.05%
EPS 0.92 3.06 3.01 -0.05 1.09 2.76 1.98 -40.03%
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 2.36 6.95 7.90 6.80 7.29 8.37 7.35 -53.14%
EPS 0.19 0.64 0.63 -0.01 0.23 0.58 0.42 -41.09%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 0.3154 0.3221 0.3159 0.3038 0.309 0.3246 0.3072 1.77%
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 6.67 2.24 1.76 2.25 2.51 1.76 2.00 123.38%
P/EPS 81.52 24.18 21.93 -1,438.89 79.82 25.36 35.35 74.63%
EY 1.23 4.14 4.56 -0.07 1.25 3.94 2.83 -42.65%
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 6.58 2.27 1.87 1.97 2.16 2.34 1.95 125.13%
P/EPS 80.43 24.51 23.26 -1,263.89 68.81 33.70 34.34 76.45%
EY 1.24 4.08 4.30 -0.08 1.45 2.97 2.91 -43.40%
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