[KOBAY] QoQ 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- -60.61%
YoY- 227.23%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 22,236 25,264 21,765 23,325 26,792 23,522 23,224 -2.84%
PBT 2,446 2,665 -421 1,414 2,460 1,577 329 279.53%
Tax -202 -373 385 -587 -515 -167 -45 171.37%
NP 2,244 2,292 -36 827 1,945 1,410 284 295.21%
-
NP to SH 2,061 2,028 -34 733 1,861 1,333 260 296.06%
-
Tax Rate 8.26% 14.00% - 41.51% 20.93% 10.59% 13.68% -
Total Cost 19,992 22,972 21,801 22,498 24,847 22,112 22,940 -8.73%
-
Net Worth 103,049 101,063 97,183 98,854 103,838 98,291 66,551 33.73%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 2,313 - - - 1,996 -
Div Payout % - - 0.00% - - - 767.90% -
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 103,049 101,063 97,183 98,854 103,838 98,291 66,551 33.73%
NOSH 67,352 67,375 66,111 67,247 67,427 67,323 66,551 0.79%
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 10.09% 9.07% -0.17% 3.55% 7.26% 5.99% 1.22% -
ROE 2.00% 2.01% -0.03% 0.74% 1.79% 1.36% 0.39% -
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 33.01 37.50 32.92 34.69 39.73 34.94 34.90 -3.63%
EPS 3.06 3.01 -0.05 1.09 2.76 1.98 0.38 300.22%
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 1.00 32.67%
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 6.95 7.90 6.80 7.29 8.37 7.35 7.26 -2.85%
EPS 0.64 0.63 -0.01 0.23 0.58 0.42 0.08 298.48%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.62 -
NAPS 0.3221 0.3159 0.3038 0.309 0.3246 0.3072 0.208 33.74%
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 2.24 1.76 2.25 2.51 1.76 2.00 2.35 -3.13%
P/EPS 24.18 21.93 -1,438.89 79.82 25.36 35.35 209.89 -76.23%
EY 4.14 4.56 -0.07 1.25 3.94 2.83 0.48 318.92%
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 0.82 -29.95%
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 2.27 1.87 1.97 2.16 2.34 1.95 2.29 -0.58%
P/EPS 24.51 23.26 -1,263.89 68.81 33.70 34.34 204.77 -75.61%
EY 4.08 4.30 -0.08 1.45 2.97 2.91 0.49 309.22%
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 0.80 -27.81%

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