[KOBAY] QoQ Annualized Quarter 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- 0.81%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 31,424 42,208 42,018 95,000 101,056 95,404 98,185 -53.17%
PBT 2,852 3,283 7,288 10,222 10,660 4,905 7,101 -45.53%
Tax -828 50 -341 -1,150 -1,492 -750 -1,513 -33.07%
NP 2,024 3,333 6,946 9,072 9,168 4,155 5,588 -49.15%
-
NP to SH 2,364 2,924 6,277 8,178 8,112 3,893 5,236 -41.11%
-
Tax Rate 29.03% -1.52% 4.68% 11.25% 14.00% 15.29% 21.31% -
Total Cost 29,400 38,875 35,072 85,928 91,888 91,249 92,597 -53.42%
-
Net Worth 67,159 99,689 101,030 103,067 101,063 99,075 99,016 -22.78%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,020 - - - 2,358 - -
Div Payout % - 69.11% - - - 60.59% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 67,159 99,689 101,030 103,067 101,063 99,075 99,016 -22.78%
NOSH 67,159 67,357 67,353 67,364 67,375 67,398 67,358 -0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.44% 7.90% 16.53% 9.55% 9.07% 4.36% 5.69% -
ROE 3.52% 2.93% 6.21% 7.93% 8.03% 3.93% 5.29% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 46.79 62.66 62.39 141.02 149.99 141.55 145.77 -53.08%
EPS 3.00 4.34 9.32 12.14 12.04 5.78 7.77 -46.94%
DPS 0.00 3.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.00 1.48 1.50 1.53 1.50 1.47 1.47 -22.63%
Adjusted Per Share Value based on latest NOSH - 67,352
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.63 12.94 12.88 29.12 30.98 29.25 30.10 -53.18%
EPS 0.72 0.90 1.92 2.51 2.49 1.19 1.61 -41.49%
DPS 0.00 0.62 0.00 0.00 0.00 0.72 0.00 -
NAPS 0.2059 0.3056 0.3097 0.316 0.3098 0.3037 0.3036 -22.79%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.75 0.74 0.75 0.74 0.66 0.74 0.87 -
P/RPS 1.60 1.18 1.20 0.52 0.44 0.52 0.60 92.18%
P/EPS 21.31 17.05 8.05 6.10 5.48 12.81 11.19 53.57%
EY 4.69 5.87 12.43 16.41 18.24 7.81 8.93 -34.87%
DY 0.00 4.05 0.00 0.00 0.00 4.73 0.00 -
P/NAPS 0.75 0.50 0.50 0.48 0.44 0.50 0.59 17.33%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 25/05/07 09/02/07 24/11/06 29/08/06 07/06/06 -
Price 0.69 0.69 0.74 0.75 0.70 0.65 0.75 -
P/RPS 1.47 1.10 1.19 0.53 0.47 0.46 0.51 102.40%
P/EPS 19.60 15.89 7.94 6.18 5.81 11.25 9.65 60.31%
EY 5.10 6.29 12.59 16.19 17.20 8.89 10.36 -37.62%
DY 0.00 4.35 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.69 0.47 0.49 0.49 0.47 0.44 0.51 22.30%

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