[KOBAY] YoY 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- 16.07%
YoY- -78.24%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 10,168 10,694 21,765 23,224 25,389 21,214 10,360 -0.31%
PBT 2,043 -2,183 -421 329 1,134 -2,357 -1,099 -
Tax 1,420 306 385 -45 61 542 1,099 4.35%
NP 3,463 -1,877 -36 284 1,195 -1,815 0 -
-
NP to SH 3,491 -1,784 -34 260 1,195 -1,815 -1,486 -
-
Tax Rate -69.51% - - 13.68% -5.38% - - -
Total Cost 6,705 12,571 21,801 22,940 24,194 23,029 10,360 -6.98%
-
Net Worth 67,417 99,672 97,183 66,551 67,831 89,966 104,830 -7.08%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,022 2,020 2,313 1,996 2,034 - - -
Div Payout % 57.94% 0.00% 0.00% 767.90% 170.29% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 67,417 99,672 97,183 66,551 67,831 89,966 104,830 -7.08%
NOSH 67,417 67,346 66,111 66,551 67,831 67,643 54,036 3.75%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 34.06% -17.55% -0.17% 1.22% 4.71% -8.56% 0.00% -
ROE 5.18% -1.79% -0.03% 0.39% 1.76% -2.02% -1.42% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 15.08 15.88 32.92 34.90 37.43 31.36 19.17 -3.91%
EPS 5.18 -2.65 -0.05 0.38 1.76 -2.68 -2.75 -
DPS 3.00 3.00 3.50 3.00 3.00 0.00 0.00 -
NAPS 1.00 1.48 1.47 1.00 1.00 1.33 1.94 -10.44%
Adjusted Per Share Value based on latest NOSH - 66,551
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 3.18 3.34 6.80 7.26 7.94 6.63 3.24 -0.31%
EPS 1.09 -0.56 -0.01 0.08 0.37 -0.57 -0.46 -
DPS 0.63 0.63 0.72 0.62 0.64 0.00 0.00 -
NAPS 0.2107 0.3115 0.3038 0.208 0.212 0.2812 0.3277 -7.09%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.62 0.74 0.74 0.82 1.34 1.47 2.30 -
P/RPS 4.11 4.66 2.25 2.35 3.58 4.69 12.00 -16.34%
P/EPS 11.97 -27.94 -1,438.89 209.89 76.06 -54.79 -83.64 -
EY 8.35 -3.58 -0.07 0.48 1.31 -1.83 -1.20 -
DY 4.84 4.05 4.73 3.66 2.24 0.00 0.00 -
P/NAPS 0.62 0.50 0.50 0.82 1.34 1.11 1.19 -10.28%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 28/08/07 29/08/06 30/08/05 27/08/04 28/08/03 30/08/02 -
Price 0.58 0.69 0.65 0.80 1.19 1.41 2.10 -
P/RPS 3.85 4.35 1.97 2.29 3.18 4.50 10.95 -15.97%
P/EPS 11.20 -26.05 -1,263.89 204.77 67.55 -52.55 -76.36 -
EY 8.93 -3.84 -0.08 0.49 1.48 -1.90 -1.31 -
DY 5.17 4.35 5.38 3.75 2.52 0.00 0.00 -
P/NAPS 0.58 0.47 0.44 0.80 1.19 1.06 1.08 -9.83%

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