[KOBAY] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 59.49%
YoY- 12.68%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 23,522 89,082 65,858 43,816 23,930 92,623 67,234 -50.31%
PBT 1,577 2,854 2,525 2,189 1,919 5,847 4,713 -51.77%
Tax -167 334 18 130 -465 -1,055 -1,116 -71.78%
NP 1,410 3,188 2,543 2,319 1,454 4,792 3,597 -46.40%
-
NP to SH 1,333 2,803 2,543 2,319 1,454 4,792 3,597 -48.37%
-
Tax Rate 10.59% -11.70% -0.71% -5.94% 24.23% 18.04% 23.68% -
Total Cost 22,112 85,894 63,315 41,497 22,476 87,831 63,637 -50.54%
-
Net Worth 98,291 97,279 97,391 98,998 97,384 96,498 95,194 2.15%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 2,026 - - - 2,038 - -
Div Payout % - 72.30% - - - 42.54% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 98,291 97,279 97,391 98,998 97,384 96,498 95,194 2.15%
NOSH 67,323 67,555 67,632 67,807 67,627 67,956 67,996 -0.66%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.99% 3.58% 3.86% 5.29% 6.08% 5.17% 5.35% -
ROE 1.36% 2.88% 2.61% 2.34% 1.49% 4.97% 3.78% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.94 131.86 97.38 64.62 35.38 136.30 98.88 -49.98%
EPS 1.98 4.15 3.76 3.42 2.15 7.05 5.29 -48.03%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.46 1.44 1.44 1.46 1.44 1.42 1.40 2.83%
Adjusted Per Share Value based on latest NOSH - 67,578
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.35 27.84 20.58 13.70 7.48 28.95 21.01 -50.31%
EPS 0.42 0.88 0.79 0.72 0.45 1.50 1.12 -47.96%
DPS 0.00 0.63 0.00 0.00 0.00 0.64 0.00 -
NAPS 0.3072 0.3041 0.3044 0.3094 0.3044 0.3016 0.2975 2.16%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.70 0.82 1.05 1.38 1.16 1.34 1.35 -
P/RPS 2.00 0.62 1.08 2.14 3.28 0.98 1.37 28.65%
P/EPS 35.35 19.76 27.93 40.35 53.95 19.00 25.52 24.23%
EY 2.83 5.06 3.58 2.48 1.85 5.26 3.92 -19.50%
DY 0.00 3.66 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 0.48 0.57 0.73 0.95 0.81 0.94 0.96 -36.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 05/12/05 30/08/05 25/05/05 01/03/05 30/11/04 27/08/04 19/05/04 -
Price 0.68 0.80 0.83 1.08 1.20 1.19 1.28 -
P/RPS 1.95 0.61 0.85 1.67 3.39 0.87 1.29 31.68%
P/EPS 34.34 19.28 22.07 31.58 55.81 16.88 24.20 26.24%
EY 2.91 5.19 4.53 3.17 1.79 5.93 4.13 -20.80%
DY 0.00 3.75 0.00 0.00 0.00 2.52 0.00 -
P/NAPS 0.47 0.56 0.58 0.74 0.83 0.84 0.91 -35.60%

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