[KOBAY] YoY 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
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 63,184 57,040 37,808 95,000 100,628 87,632 87,354 -5.25%
PBT 4,132 3,900 3,198 10,222 8,092 4,378 5,146 -3.58%
Tax -880 -1,254 158 -1,150 -1,364 260 -1,030 -2.58%
NP 3,252 2,646 3,356 9,072 6,728 4,638 4,116 -3.84%
-
NP to SH 978 3,266 3,476 8,178 6,388 4,638 4,116 -21.28%
-
Tax Rate 21.30% 32.15% -4.94% 11.25% 16.86% -5.94% 20.02% -
Total Cost 59,932 54,394 34,452 85,928 93,900 82,994 83,238 -5.32%
-
Net Worth 105,838 107,966 101,046 103,067 110,039 98,998 93,730 2.04%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 105,838 107,966 101,046 103,067 110,039 98,998 93,730 2.04%
NOSH 66,986 67,479 67,364 67,364 71,454 67,807 67,920 -0.23%
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 5.15% 4.64% 8.88% 9.55% 6.69% 5.29% 4.71% -
ROE 0.92% 3.03% 3.44% 7.93% 5.81% 4.68% 4.39% -
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 94.32 84.53 56.12 141.02 140.83 129.24 128.61 -5.03%
EPS 1.46 4.84 5.16 12.14 9.48 6.84 6.06 -21.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 19.37 17.49 11.59 29.12 30.85 26.87 26.78 -5.25%
EPS 0.30 1.00 1.07 2.51 1.96 1.42 1.26 -21.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3245 0.331 0.3098 0.316 0.3374 0.3035 0.2874 2.04%
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 0.72 0.71 1.25 0.52 0.50 1.07 1.03 -5.78%
P/EPS 46.58 12.40 13.57 6.10 7.83 20.18 21.95 13.34%
EY 2.15 8.07 7.37 16.41 12.77 4.96 4.56 -11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 0.72 0.83 1.25 0.53 0.66 0.84 0.97 -4.84%
P/EPS 46.58 14.46 13.57 6.18 10.40 15.79 20.63 14.52%
EY 2.15 6.91 7.37 16.19 9.61 6.33 4.85 -12.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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