[KOBAY] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 4.36%
YoY- 30.18%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 59,169 47,893 37,164 92,590 95,580 92,762 83,637 -5.59%
PBT 1,953 5,513 91 6,104 4,702 5,463 -7,817 -
Tax -492 1,924 384 -777 -839 -410 -9 94.69%
NP 1,461 7,437 475 5,327 3,863 5,053 -7,826 -
-
NP to SH 519 7,678 573 4,788 3,678 5,053 -7,826 -
-
Tax Rate 25.19% -34.90% -421.98% 12.73% 17.84% 7.51% - -
Total Cost 57,708 40,456 36,689 87,263 91,717 87,709 91,463 -7.38%
-
Net Worth 106,386 108,137 101,205 103,049 103,838 98,664 94,007 2.08%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,348 2,022 2,020 2,313 1,996 2,034 - -
Div Payout % 259.80% 26.34% 352.60% 48.33% 54.28% 40.27% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 106,386 108,137 101,205 103,049 103,838 98,664 94,007 2.08%
NOSH 67,333 67,586 67,470 67,352 67,427 67,578 68,121 -0.19%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.47% 15.53% 1.28% 5.75% 4.04% 5.45% -9.36% -
ROE 0.49% 7.10% 0.57% 4.65% 3.54% 5.12% -8.32% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 87.87 70.86 55.08 137.47 141.75 137.27 122.78 -5.41%
EPS 0.77 11.36 0.85 7.11 5.45 7.48 -11.49 -
DPS 2.00 3.00 3.00 3.50 3.00 3.00 0.00 -
NAPS 1.58 1.60 1.50 1.53 1.54 1.46 1.38 2.27%
Adjusted Per Share Value based on latest NOSH - 67,352
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 18.49 14.97 11.62 28.94 29.87 28.99 26.14 -5.60%
EPS 0.16 2.40 0.18 1.50 1.15 1.58 -2.45 -
DPS 0.42 0.63 0.63 0.72 0.62 0.64 0.00 -
NAPS 0.3325 0.338 0.3163 0.3221 0.3246 0.3084 0.2938 2.08%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.68 0.60 0.70 0.74 0.70 1.38 1.33 -
P/RPS 0.77 0.85 1.27 0.54 0.49 1.01 1.08 -5.47%
P/EPS 88.22 5.28 82.42 10.41 12.83 18.46 -11.58 -
EY 1.13 18.93 1.21 9.61 7.79 5.42 -8.64 -
DY 2.94 5.00 4.29 4.73 4.29 2.17 0.00 -
P/NAPS 0.43 0.38 0.47 0.48 0.45 0.95 0.96 -12.51%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 27/02/08 09/02/07 08/03/06 01/03/05 26/02/04 -
Price 0.68 0.70 0.70 0.75 0.93 1.08 1.25 -
P/RPS 0.77 0.99 1.27 0.55 0.66 0.79 1.02 -4.57%
P/EPS 88.22 6.16 82.42 10.55 17.05 14.44 -10.88 -
EY 1.13 16.23 1.21 9.48 5.87 6.92 -9.19 -
DY 2.94 4.29 4.29 4.67 3.23 2.78 0.00 -
P/NAPS 0.43 0.44 0.47 0.49 0.60 0.74 0.91 -11.73%

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