[KOBAY] YoY TTM 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- 37.14%
YoY- -27.21%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 47,893 37,164 92,590 95,580 92,762 83,637 44,732 1.14%
PBT 5,513 91 6,104 4,702 5,463 -7,817 -803 -
Tax 1,924 384 -777 -839 -410 -9 -932 -
NP 7,437 475 5,327 3,863 5,053 -7,826 -1,735 -
-
NP to SH 7,678 573 4,788 3,678 5,053 -7,826 -1,735 -
-
Tax Rate -34.90% -421.98% 12.73% 17.84% 7.51% - - -
Total Cost 40,456 36,689 87,263 91,717 87,709 91,463 46,467 -2.28%
-
Net Worth 108,137 101,205 103,049 103,838 98,664 94,007 102,344 0.92%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,022 2,020 2,313 1,996 2,034 - - -
Div Payout % 26.34% 352.60% 48.33% 54.28% 40.27% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 108,137 101,205 103,049 103,838 98,664 94,007 102,344 0.92%
NOSH 67,586 67,470 67,352 67,427 67,578 68,121 67,777 -0.04%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.53% 1.28% 5.75% 4.04% 5.45% -9.36% -3.88% -
ROE 7.10% 0.57% 4.65% 3.54% 5.12% -8.32% -1.70% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 70.86 55.08 137.47 141.75 137.27 122.78 66.00 1.19%
EPS 11.36 0.85 7.11 5.45 7.48 -11.49 -2.56 -
DPS 3.00 3.00 3.50 3.00 3.00 0.00 0.00 -
NAPS 1.60 1.50 1.53 1.54 1.46 1.38 1.51 0.96%
Adjusted Per Share Value based on latest NOSH - 67,427
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.68 11.39 28.39 29.30 28.44 25.64 13.71 1.14%
EPS 2.35 0.18 1.47 1.13 1.55 -2.40 -0.53 -
DPS 0.62 0.62 0.71 0.61 0.62 0.00 0.00 -
NAPS 0.3315 0.3103 0.3159 0.3183 0.3025 0.2882 0.3138 0.91%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.60 0.70 0.74 0.70 1.38 1.33 1.27 -
P/RPS 0.85 1.27 0.54 0.49 1.01 1.08 1.92 -12.68%
P/EPS 5.28 82.42 10.41 12.83 18.46 -11.58 -49.61 -
EY 18.93 1.21 9.61 7.79 5.42 -8.64 -2.02 -
DY 5.00 4.29 4.73 4.29 2.17 0.00 0.00 -
P/NAPS 0.38 0.47 0.48 0.45 0.95 0.96 0.84 -12.37%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 09/02/07 08/03/06 01/03/05 26/02/04 26/02/03 -
Price 0.70 0.70 0.75 0.93 1.08 1.25 1.19 -
P/RPS 0.99 1.27 0.55 0.66 0.79 1.02 1.80 -9.47%
P/EPS 6.16 82.42 10.55 17.05 14.44 -10.88 -46.49 -
EY 16.23 1.21 9.48 5.87 6.92 -9.19 -2.15 -
DY 4.29 4.29 4.67 3.23 2.78 0.00 0.00 -
P/NAPS 0.44 0.47 0.49 0.60 0.74 0.91 0.79 -9.28%

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