[KOBAY] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 24.82%
YoY- 119.07%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 19,886 23,930 25,389 23,557 21,706 21,971 21,214 -4.19%
PBT 270 1,919 1,134 2,140 1,391 1,182 -2,357 -
Tax 595 -465 61 -601 -158 -357 542 6.38%
NP 865 1,454 1,195 1,539 1,233 825 -1,815 -
-
NP to SH 865 1,454 1,195 1,539 1,233 825 -1,815 -
-
Tax Rate -220.37% 24.23% -5.38% 28.08% 11.36% 30.20% - -
Total Cost 19,021 22,476 24,194 22,018 20,473 21,146 23,029 -11.91%
-
Net Worth 98,664 97,384 67,831 94,916 94,007 91,967 89,966 6.31%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 2,034 - - - - -
Div Payout % - - 170.29% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 98,664 97,384 67,831 94,916 94,007 91,967 89,966 6.31%
NOSH 67,578 67,627 67,831 67,797 68,121 67,622 67,643 -0.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.35% 6.08% 4.71% 6.53% 5.68% 3.75% -8.56% -
ROE 0.88% 1.49% 1.76% 1.62% 1.31% 0.90% -2.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 29.43 35.38 37.43 34.75 31.86 32.49 31.36 -4.12%
EPS 1.28 2.15 1.76 2.27 1.81 1.22 -2.68 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.00 1.40 1.38 1.36 1.33 6.38%
Adjusted Per Share Value based on latest NOSH - 67,797
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.10 7.34 7.78 7.22 6.65 6.74 6.50 -4.12%
EPS 0.27 0.45 0.37 0.47 0.38 0.25 -0.56 -
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
NAPS 0.3025 0.2986 0.208 0.291 0.2882 0.282 0.2758 6.32%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.38 1.16 1.34 1.35 1.33 1.34 1.47 -
P/RPS 4.69 3.28 3.58 3.89 4.17 4.12 4.69 0.00%
P/EPS 107.81 53.95 76.06 59.47 73.48 109.84 -54.79 -
EY 0.93 1.85 1.31 1.68 1.36 0.91 -1.83 -
DY 0.00 0.00 2.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.81 1.34 0.96 0.96 0.99 1.11 -9.81%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 01/03/05 30/11/04 27/08/04 19/05/04 26/02/04 27/11/03 28/08/03 -
Price 1.08 1.20 1.19 1.28 1.25 1.29 1.41 -
P/RPS 3.67 3.39 3.18 3.68 3.92 3.97 4.50 -12.65%
P/EPS 84.38 55.81 67.55 56.39 69.06 105.74 -52.55 -
EY 1.19 1.79 1.48 1.77 1.45 0.95 -1.90 -
DY 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.83 1.19 0.91 0.91 0.95 1.06 -21.21%

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