[KOBAY] YoY 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- 1.63%
YoY- 10.75%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
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 17,810 16,784 11,048 22,236 26,792 19,886 21,706 -3.24%
PBT 1,437 401 886 2,446 2,460 270 1,391 0.54%
Tax -389 -167 286 -202 -515 595 -158 16.18%
NP 1,048 234 1,172 2,244 1,945 865 1,233 -2.67%
-
NP to SH 202 196 1,147 2,061 1,861 865 1,233 -26.00%
-
Tax Rate 27.07% 41.65% -32.28% 8.26% 20.93% -220.37% 11.36% -
Total Cost 16,762 16,550 9,876 19,992 24,847 19,021 20,473 -3.27%
-
Net Worth 106,386 108,137 101,205 103,049 103,838 98,664 94,007 2.08%
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 106,386 108,137 101,205 103,049 103,838 98,664 94,007 2.08%
NOSH 67,333 67,586 67,470 67,352 67,427 67,578 68,121 -0.19%
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 5.88% 1.39% 10.61% 10.09% 7.26% 4.35% 5.68% -
ROE 0.19% 0.18% 1.13% 2.00% 1.79% 0.88% 1.31% -
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 26.45 24.83 16.37 33.01 39.73 29.43 31.86 -3.05%
EPS 0.30 0.29 1.70 3.06 2.76 1.28 1.81 -25.86%
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 5.57 5.25 3.45 6.95 8.37 6.22 6.78 -3.22%
EPS 0.06 0.06 0.36 0.64 0.58 0.27 0.39 -26.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3325 0.338 0.3163 0.3221 0.3246 0.3084 0.2938 2.08%
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 2.57 2.42 4.27 2.24 1.76 4.69 4.17 -7.74%
P/EPS 226.67 206.90 41.18 24.18 25.36 107.81 73.48 20.63%
EY 0.44 0.48 2.43 4.14 3.94 0.93 1.36 -17.13%
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 2.57 2.82 4.27 2.27 2.34 3.67 3.92 -6.78%
P/EPS 226.67 241.38 41.18 24.51 33.70 84.38 69.06 21.88%
EY 0.44 0.41 2.43 4.08 2.97 1.19 1.45 -18.01%
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