[KOBAY] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 9.91%
YoY- -5473.81%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 92,623 88,448 83,637 75,618 69,177 58,270 44,732 62.52%
PBT 5,847 2,356 -7,817 -9,591 -10,454 -9,229 -803 -
Tax -1,055 -574 -9 227 60 -931 -932 8.62%
NP 4,792 1,782 -7,826 -9,364 -10,394 -10,160 -1,735 -
-
NP to SH 4,792 1,782 -7,826 -9,364 -10,394 -10,160 -1,735 -
-
Tax Rate 18.04% 24.36% - - - - - -
Total Cost 87,831 86,666 91,463 84,982 79,571 68,430 46,467 52.93%
-
Net Worth 67,831 94,916 94,007 91,967 89,966 94,532 102,344 -24.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,034 - - - - - - -
Div Payout % 42.47% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 67,831 94,916 94,007 91,967 89,966 94,532 102,344 -24.00%
NOSH 67,831 67,797 68,121 67,622 67,643 67,523 67,777 0.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.17% 2.01% -9.36% -12.38% -15.03% -17.44% -3.88% -
ROE 7.06% 1.88% -8.32% -10.18% -11.55% -10.75% -1.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 136.55 130.46 122.78 111.82 102.27 86.30 66.00 62.43%
EPS 7.06 2.63 -11.49 -13.85 -15.37 -15.05 -2.56 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 1.38 1.36 1.33 1.40 1.51 -24.04%
Adjusted Per Share Value based on latest NOSH - 67,622
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.40 27.12 25.64 23.18 21.21 17.86 13.71 62.57%
EPS 1.47 0.55 -2.40 -2.87 -3.19 -3.11 -0.53 -
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.208 0.291 0.2882 0.282 0.2758 0.2898 0.3138 -23.99%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.34 1.35 1.33 1.34 1.47 1.10 1.27 -
P/RPS 0.98 1.03 1.08 1.20 1.44 1.27 1.92 -36.15%
P/EPS 18.97 51.36 -11.58 -9.68 -9.57 -7.31 -49.61 -
EY 5.27 1.95 -8.64 -10.33 -10.45 -13.68 -2.02 -
DY 2.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.96 0.96 0.99 1.11 0.79 0.84 36.56%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 19/05/04 26/02/04 27/11/03 28/08/03 29/05/03 26/02/03 -
Price 1.19 1.28 1.25 1.29 1.41 1.34 1.19 -
P/RPS 0.87 0.98 1.02 1.15 1.38 1.55 1.80 -38.43%
P/EPS 16.84 48.70 -10.88 -9.32 -9.18 -8.91 -46.49 -
EY 5.94 2.05 -9.19 -10.73 -10.90 -11.23 -2.15 -
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.91 0.91 0.95 1.06 0.96 0.79 31.43%

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