[KOBAY] QoQ Cumulative Quarter 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- 10.22%
YoY- -41.51%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 73,639 50,314 23,522 89,082 65,858 43,816 23,930 111.70%
PBT 5,326 4,046 1,577 2,854 2,525 2,189 1,919 97.61%
Tax -1,135 -682 -167 334 18 130 -465 81.38%
NP 4,191 3,364 1,410 3,188 2,543 2,319 1,454 102.66%
-
NP to SH 3,927 3,194 1,333 2,803 2,543 2,319 1,454 94.05%
-
Tax Rate 21.31% 16.86% 10.59% -11.70% -0.71% -5.94% 24.23% -
Total Cost 69,448 46,950 22,112 85,894 63,315 41,497 22,476 112.28%
-
Net Worth 99,016 110,039 98,291 97,279 97,391 98,998 97,384 1.11%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 2,026 - - - -
Div Payout % - - - 72.30% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 99,016 110,039 98,291 97,279 97,391 98,998 97,384 1.11%
NOSH 67,358 71,454 67,323 67,555 67,632 67,807 67,627 -0.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.69% 6.69% 5.99% 3.58% 3.86% 5.29% 6.08% -
ROE 3.97% 2.90% 1.36% 2.88% 2.61% 2.34% 1.49% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 109.32 70.41 34.94 131.86 97.38 64.62 35.38 112.28%
EPS 5.83 4.74 1.98 4.15 3.76 3.42 2.15 94.57%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.47 1.54 1.46 1.44 1.44 1.46 1.44 1.38%
Adjusted Per Share Value based on latest NOSH - 66,551
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.02 15.73 7.35 27.84 20.58 13.70 7.48 111.72%
EPS 1.23 1.00 0.42 0.88 0.79 0.72 0.45 95.61%
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.3095 0.3439 0.3072 0.3041 0.3044 0.3094 0.3044 1.11%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.87 0.70 0.70 0.82 1.05 1.38 1.16 -
P/RPS 0.80 0.99 2.00 0.62 1.08 2.14 3.28 -60.99%
P/EPS 14.92 15.66 35.35 19.76 27.93 40.35 53.95 -57.58%
EY 6.70 6.39 2.83 5.06 3.58 2.48 1.85 136.01%
DY 0.00 0.00 0.00 3.66 0.00 0.00 0.00 -
P/NAPS 0.59 0.45 0.48 0.57 0.73 0.95 0.81 -19.06%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 07/06/06 08/03/06 05/12/05 30/08/05 25/05/05 01/03/05 30/11/04 -
Price 0.75 0.93 0.68 0.80 0.83 1.08 1.20 -
P/RPS 0.69 1.32 1.95 0.61 0.85 1.67 3.39 -65.43%
P/EPS 12.86 20.81 34.34 19.28 22.07 31.58 55.81 -62.44%
EY 7.77 4.81 2.91 5.19 4.53 3.17 1.79 166.33%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.47 0.56 0.58 0.74 0.83 -27.74%

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