[KOBAY] YoY Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 22.95%
YoY- 54.42%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 38,040 28,218 31,514 73,639 65,858 67,234 47,963 -3.78%
PBT 1,145 3,363 5,466 5,326 2,525 4,713 -8,097 -
Tax -769 966 -256 -1,135 18 -1,116 -482 8.08%
NP 376 4,329 5,210 4,191 2,543 3,597 -8,579 -
-
NP to SH 924 4,292 4,708 3,927 2,543 3,597 -8,579 -
-
Tax Rate 67.16% -28.72% 4.68% 21.31% -0.71% 23.68% - -
Total Cost 37,664 23,889 26,304 69,448 63,315 63,637 56,542 -6.54%
-
Net Worth 105,214 101,741 101,030 99,016 97,391 95,194 94,497 1.80%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 105,214 101,741 101,030 99,016 97,391 95,194 94,497 1.80%
NOSH 67,445 67,378 67,353 67,358 67,632 67,996 67,498 -0.01%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 0.99% 15.34% 16.53% 5.69% 3.86% 5.35% -17.89% -
ROE 0.88% 4.22% 4.66% 3.97% 2.61% 3.78% -9.08% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 56.40 41.88 46.79 109.32 97.38 98.88 71.06 -3.77%
EPS 1.37 6.37 6.99 5.83 3.76 5.29 -12.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.51 1.50 1.47 1.44 1.40 1.40 1.81%
Adjusted Per Share Value based on latest NOSH - 67,247
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 11.66 8.65 9.66 22.58 20.19 20.61 14.70 -3.78%
EPS 0.28 1.32 1.44 1.20 0.78 1.10 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3226 0.3119 0.3097 0.3036 0.2986 0.2918 0.2897 1.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.59 0.65 0.75 0.87 1.05 1.35 1.10 -
P/RPS 1.05 1.55 1.60 0.80 1.08 1.37 1.55 -6.27%
P/EPS 43.07 10.20 10.73 14.92 27.93 25.52 -8.65 -
EY 2.32 9.80 9.32 6.70 3.58 3.92 -11.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.50 0.59 0.73 0.96 0.79 -11.47%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 26/05/08 25/05/07 07/06/06 25/05/05 19/05/04 29/05/03 -
Price 0.62 0.70 0.74 0.75 0.83 1.28 1.34 -
P/RPS 1.10 1.67 1.58 0.69 0.85 1.29 1.89 -8.61%
P/EPS 45.26 10.99 10.59 12.86 22.07 24.20 -10.54 -
EY 2.21 9.10 9.45 7.77 4.53 4.13 -9.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.49 0.51 0.58 0.91 0.96 -13.56%

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