[KOBAY] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -25.01%
YoY- -41.51%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 38,277 65,760 95,404 89,082 92,623 69,177 34,644 1.67%
PBT 5,162 3,603 5,030 2,854 5,847 -10,454 2,480 12.98%
Tax 2,630 -270 -884 -27 -1,055 60 -1,509 -
NP 7,792 3,333 4,146 2,827 4,792 -10,394 971 41.44%
-
NP to SH 7,783 2,924 3,893 2,803 4,792 -10,394 971 41.42%
-
Tax Rate -50.95% 7.49% 17.57% 0.95% 18.04% - 60.85% -
Total Cost 30,485 62,427 91,258 86,255 87,831 79,571 33,673 -1.64%
-
Net Worth 67,417 99,672 97,183 66,551 67,831 89,966 104,830 -7.08%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,022 2,020 2,313 1,996 2,034 - - -
Div Payout % 25.99% 69.10% 59.44% 71.23% 42.47% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 67,417 99,672 97,183 66,551 67,831 89,966 104,830 -7.08%
NOSH 67,417 67,346 66,111 66,551 67,831 67,643 54,036 3.75%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 20.36% 5.07% 4.35% 3.17% 5.17% -15.03% 2.80% -
ROE 11.54% 2.93% 4.01% 4.21% 7.06% -11.55% 0.93% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 56.78 97.64 144.31 133.85 136.55 102.27 64.11 -2.00%
EPS 11.54 4.34 5.89 4.21 7.06 -15.37 1.80 36.25%
DPS 3.00 3.00 3.50 3.00 3.00 0.00 0.00 -
NAPS 1.00 1.48 1.47 1.00 1.00 1.33 1.94 -10.44%
Adjusted Per Share Value based on latest NOSH - 66,551
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 11.96 20.55 29.82 27.84 28.95 21.62 10.83 1.66%
EPS 2.43 0.91 1.22 0.88 1.50 -3.25 0.30 41.66%
DPS 0.63 0.63 0.72 0.62 0.64 0.00 0.00 -
NAPS 0.2107 0.3115 0.3038 0.208 0.212 0.2812 0.3277 -7.09%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.62 0.74 0.74 0.82 1.34 1.47 2.30 -
P/RPS 1.09 0.76 0.51 0.61 0.98 1.44 3.59 -18.00%
P/EPS 5.37 17.04 12.57 19.47 18.97 -9.57 128.00 -41.02%
EY 18.62 5.87 7.96 5.14 5.27 -10.45 0.78 69.60%
DY 4.84 4.05 4.73 3.66 2.24 0.00 0.00 -
P/NAPS 0.62 0.50 0.50 0.82 1.34 1.11 1.19 -10.28%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 28/08/07 29/08/06 30/08/05 27/08/04 28/08/03 30/08/02 -
Price 0.58 0.69 0.65 0.80 1.19 1.41 2.10 -
P/RPS 1.02 0.71 0.45 0.60 0.87 1.38 3.28 -17.67%
P/EPS 5.02 15.89 11.04 18.99 16.84 -9.18 116.87 -40.79%
EY 19.90 6.29 9.06 5.26 5.94 -10.90 0.86 68.72%
DY 5.17 4.35 5.38 3.75 2.52 0.00 0.00 -
P/NAPS 0.58 0.47 0.44 0.80 1.19 1.06 1.08 -9.83%

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