[KOBAY] QoQ TTM 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- -7.02%
YoY- 38.89%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 76,831 92,590 97,146 95,404 96,863 95,580 88,674 -9.12%
PBT 5,365 6,104 6,118 5,030 5,780 4,702 2,512 65.92%
Tax -191 -777 -1,090 -884 -1,314 -839 271 -
NP 5,174 5,327 5,028 4,146 4,466 3,863 2,783 51.25%
-
NP to SH 4,674 4,788 4,588 3,893 4,187 3,678 2,682 44.86%
-
Tax Rate 3.56% 12.73% 17.82% 17.57% 22.73% 17.84% -10.79% -
Total Cost 71,657 87,263 92,118 91,258 92,397 91,717 85,891 -11.38%
-
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 2,313 2,313 2,313 1,996 1,996 1,996 10.33%
Div Payout % 49.51% 48.33% 50.43% 59.44% 47.68% 54.28% 74.44% -
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 6.73% 5.75% 5.18% 4.35% 4.61% 4.04% 3.14% -
ROE 4.63% 4.65% 4.54% 4.01% 4.24% 3.54% 2.73% -
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 114.19 137.47 144.19 144.31 144.04 141.75 131.71 -9.08%
EPS 6.95 7.11 6.81 5.89 6.23 5.45 3.98 45.06%
DPS 3.50 3.50 3.50 3.50 3.00 3.00 3.00 10.83%
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 24.01 28.94 30.36 29.82 30.28 29.87 27.72 -9.14%
EPS 1.46 1.50 1.43 1.22 1.31 1.15 0.84 44.60%
DPS 0.72 0.72 0.72 0.72 0.62 0.62 0.62 10.49%
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 0.66 0.54 0.46 0.51 0.60 0.49 0.53 15.76%
P/EPS 10.80 10.41 9.69 12.57 13.97 12.83 17.57 -27.72%
EY 9.26 9.61 10.32 7.96 7.16 7.79 5.69 38.39%
DY 4.67 4.73 5.30 4.73 3.45 4.29 4.29 5.82%
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 0.65 0.55 0.49 0.45 0.52 0.66 0.52 16.05%
P/EPS 10.65 10.55 10.28 11.04 12.05 17.05 17.07 -27.00%
EY 9.39 9.48 9.73 9.06 8.30 5.87 5.86 36.97%
DY 4.73 4.67 5.00 5.38 4.00 3.23 4.41 4.78%
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