[KOBAY] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
08-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 39.61%
YoY- 115.14%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 25,264 21,765 23,325 26,792 23,522 23,224 22,042 9.51%
PBT 2,665 -421 1,414 2,460 1,577 329 336 297.21%
Tax -373 385 -587 -515 -167 -45 -112 122.84%
NP 2,292 -36 827 1,945 1,410 284 224 370.64%
-
NP to SH 2,028 -34 733 1,861 1,333 260 224 333.80%
-
Tax Rate 14.00% - 41.51% 20.93% 10.59% 13.68% 33.33% -
Total Cost 22,972 21,801 22,498 24,847 22,112 22,940 21,818 3.49%
-
Net Worth 101,063 97,183 98,854 103,838 98,291 66,551 97,745 2.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 2,313 - - - 1,996 - -
Div Payout % - 0.00% - - - 767.90% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 101,063 97,183 98,854 103,838 98,291 66,551 97,745 2.24%
NOSH 67,375 66,111 67,247 67,427 67,323 66,551 67,878 -0.49%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.07% -0.17% 3.55% 7.26% 5.99% 1.22% 1.02% -
ROE 2.01% -0.03% 0.74% 1.79% 1.36% 0.39% 0.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 37.50 32.92 34.69 39.73 34.94 34.90 32.47 10.06%
EPS 3.01 -0.05 1.09 2.76 1.98 0.38 0.33 335.96%
DPS 0.00 3.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.50 1.47 1.47 1.54 1.46 1.00 1.44 2.75%
Adjusted Per Share Value based on latest NOSH - 67,427
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.90 6.80 7.29 8.37 7.35 7.26 6.89 9.53%
EPS 0.63 -0.01 0.23 0.58 0.42 0.08 0.07 332.09%
DPS 0.00 0.72 0.00 0.00 0.00 0.62 0.00 -
NAPS 0.3159 0.3038 0.309 0.3246 0.3072 0.208 0.3055 2.25%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.66 0.74 0.87 0.70 0.70 0.82 1.05 -
P/RPS 1.76 2.25 2.51 1.76 2.00 2.35 3.23 -33.26%
P/EPS 21.93 -1,438.89 79.82 25.36 35.35 209.89 318.18 -83.16%
EY 4.56 -0.07 1.25 3.94 2.83 0.48 0.31 499.36%
DY 0.00 4.73 0.00 0.00 0.00 3.66 0.00 -
P/NAPS 0.44 0.50 0.59 0.45 0.48 0.82 0.73 -28.62%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 29/08/06 07/06/06 08/03/06 05/12/05 30/08/05 25/05/05 -
Price 0.70 0.65 0.75 0.93 0.68 0.80 0.83 -
P/RPS 1.87 1.97 2.16 2.34 1.95 2.29 2.56 -18.87%
P/EPS 23.26 -1,263.89 68.81 33.70 34.34 204.77 251.52 -79.52%
EY 4.30 -0.08 1.45 2.97 2.91 0.49 0.40 386.38%
DY 0.00 5.38 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 0.47 0.44 0.51 0.60 0.47 0.80 0.58 -13.07%

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