[KOBAY] QoQ TTM 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- 122.77%
YoY- 117.54%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 92,762 94,582 92,623 88,448 83,637 75,618 69,177 21.49%
PBT 5,463 6,584 5,847 2,356 -7,817 -9,591 -10,454 -
Tax -410 -1,163 -1,055 -574 -9 227 60 -
NP 5,053 5,421 4,792 1,782 -7,826 -9,364 -10,394 -
-
NP to SH 5,053 5,421 4,792 1,782 -7,826 -9,364 -10,394 -
-
Tax Rate 7.51% 17.66% 18.04% 24.36% - - - -
Total Cost 87,709 89,161 87,831 86,666 91,463 84,982 79,571 6.67%
-
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 2,034 2,034 - - - - -
Div Payout % 40.27% 37.54% 42.47% - - - - -
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 5.45% 5.73% 5.17% 2.01% -9.36% -12.38% -15.03% -
ROE 5.12% 5.57% 7.06% 1.88% -8.32% -10.18% -11.55% -
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 137.27 139.86 136.55 130.46 122.78 111.82 102.27 21.57%
EPS 7.48 8.02 7.06 2.63 -11.49 -13.85 -15.37 -
DPS 3.00 3.00 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 28.99 29.56 28.95 27.65 26.14 23.64 21.62 21.49%
EPS 1.58 1.69 1.50 0.56 -2.45 -2.93 -3.25 -
DPS 0.64 0.64 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.3084 0.3044 0.212 0.2967 0.2938 0.2875 0.2812 6.31%
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 1.01 0.83 0.98 1.03 1.08 1.20 1.44 -20.97%
P/EPS 18.46 14.47 18.97 51.36 -11.58 -9.68 -9.57 -
EY 5.42 6.91 5.27 1.95 -8.64 -10.33 -10.45 -
DY 2.17 2.59 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 0.79 0.86 0.87 0.98 1.02 1.15 1.38 -30.93%
P/EPS 14.44 14.97 16.84 48.70 -10.88 -9.32 -9.18 -
EY 6.92 6.68 5.94 2.05 -9.19 -10.73 -10.90 -
DY 2.78 2.50 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