[KOBAY] YoY Quarter Result on 30-Sep-2005 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
05-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 412.69%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 11,736 7,856 25,264 23,522 23,930 21,971 15,530 -4.55%
PBT 1,549 713 2,665 1,577 1,919 1,182 319 30.09%
Tax -460 -207 -373 -167 -465 -357 -524 -2.14%
NP 1,089 506 2,292 1,410 1,454 825 -205 -
-
NP to SH 1,437 591 2,028 1,333 1,454 825 -205 -
-
Tax Rate 29.70% 29.03% 14.00% 10.59% 24.23% 30.20% 164.26% -
Total Cost 10,647 7,350 22,972 22,112 22,476 21,146 15,735 -6.29%
-
Net Worth 106,594 67,159 101,063 98,291 97,384 91,967 104,118 0.39%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 106,594 67,159 101,063 98,291 97,384 91,967 104,118 0.39%
NOSH 67,464 67,159 67,375 67,323 67,627 67,622 53,947 3.79%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.28% 6.44% 9.07% 5.99% 6.08% 3.75% -1.32% -
ROE 1.35% 0.88% 2.01% 1.36% 1.49% 0.90% -0.20% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 17.40 11.70 37.50 34.94 35.38 32.49 28.79 -8.04%
EPS 2.13 0.75 3.01 1.98 2.15 1.22 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.00 1.50 1.46 1.44 1.36 1.93 -3.27%
Adjusted Per Share Value based on latest NOSH - 67,323
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3.67 2.46 7.90 7.35 7.48 6.87 4.85 -4.53%
EPS 0.45 0.18 0.63 0.42 0.45 0.26 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3332 0.2099 0.3159 0.3072 0.3044 0.2875 0.3254 0.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.62 0.75 0.66 0.70 1.16 1.34 1.65 -
P/RPS 3.56 6.41 1.76 2.00 3.28 4.12 5.73 -7.61%
P/EPS 29.11 85.23 21.93 35.35 53.95 109.84 -434.21 -
EY 3.44 1.17 4.56 2.83 1.85 0.91 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.75 0.44 0.48 0.81 0.99 0.85 -12.16%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 29/11/07 24/11/06 05/12/05 30/11/04 27/11/03 29/11/02 -
Price 0.66 0.69 0.70 0.68 1.20 1.29 1.37 -
P/RPS 3.79 5.90 1.87 1.95 3.39 3.97 4.76 -3.72%
P/EPS 30.99 78.41 23.26 34.34 55.81 105.74 -360.53 -
EY 3.23 1.28 4.30 2.91 1.79 0.95 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.69 0.47 0.47 0.83 0.95 0.71 -8.37%

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