[KOBAY] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 21.67%
YoY- 76.24%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 23,224 22,042 19,886 23,930 25,389 23,557 21,706 4.61%
PBT 329 336 270 1,919 1,134 2,140 1,391 -61.78%
Tax -45 -112 595 -465 61 -601 -158 -56.74%
NP 284 224 865 1,454 1,195 1,539 1,233 -62.45%
-
NP to SH 260 224 865 1,454 1,195 1,539 1,233 -64.60%
-
Tax Rate 13.68% 33.33% -220.37% 24.23% -5.38% 28.08% 11.36% -
Total Cost 22,940 21,818 19,021 22,476 24,194 22,018 20,473 7.88%
-
Net Worth 66,551 97,745 98,664 97,384 67,831 94,916 94,007 -20.58%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,996 - - - 2,034 - - -
Div Payout % 767.90% - - - 170.29% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 66,551 97,745 98,664 97,384 67,831 94,916 94,007 -20.58%
NOSH 66,551 67,878 67,578 67,627 67,831 67,797 68,121 -1.54%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.22% 1.02% 4.35% 6.08% 4.71% 6.53% 5.68% -
ROE 0.39% 0.23% 0.88% 1.49% 1.76% 1.62% 1.31% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 34.90 32.47 29.43 35.38 37.43 34.75 31.86 6.26%
EPS 0.38 0.33 1.28 2.15 1.76 2.27 1.81 -64.70%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 1.44 1.46 1.44 1.00 1.40 1.38 -19.33%
Adjusted Per Share Value based on latest NOSH - 67,627
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.12 6.76 6.10 7.34 7.78 7.22 6.65 4.66%
EPS 0.08 0.07 0.27 0.45 0.37 0.47 0.38 -64.64%
DPS 0.61 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.204 0.2997 0.3025 0.2986 0.208 0.291 0.2882 -20.59%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.82 1.05 1.38 1.16 1.34 1.35 1.33 -
P/RPS 2.35 3.23 4.69 3.28 3.58 3.89 4.17 -31.79%
P/EPS 209.89 318.18 107.81 53.95 76.06 59.47 73.48 101.44%
EY 0.48 0.31 0.93 1.85 1.31 1.68 1.36 -50.08%
DY 3.66 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 0.82 0.73 0.95 0.81 1.34 0.96 0.96 -9.98%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 01/03/05 30/11/04 27/08/04 19/05/04 26/02/04 -
Price 0.80 0.83 1.08 1.20 1.19 1.28 1.25 -
P/RPS 2.29 2.56 3.67 3.39 3.18 3.68 3.92 -30.14%
P/EPS 204.77 251.52 84.38 55.81 67.55 56.39 69.06 106.52%
EY 0.49 0.40 1.19 1.79 1.48 1.77 1.45 -51.51%
DY 3.75 0.00 0.00 0.00 2.52 0.00 0.00 -
P/NAPS 0.80 0.58 0.74 0.83 1.19 0.91 0.91 -8.23%

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