[KOBAY] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -1021.44%
YoY- -436.17%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 98,185 87,810 89,645 63,950 32,449 102,157 61,916 7.98%
PBT 7,101 3,366 6,284 -10,796 4,704 21,892 13,432 -10.07%
Tax -1,513 24 -1,488 -642 -1,301 -7,789 -3,753 -14.04%
NP 5,588 3,390 4,796 -11,438 3,402 14,102 9,678 -8.74%
-
NP to SH 5,236 3,390 4,796 -11,438 3,402 14,102 9,678 -9.72%
-
Tax Rate 21.31% -0.71% 23.68% - 27.66% 35.58% 27.94% -
Total Cost 92,597 84,420 84,849 75,389 29,046 88,054 52,237 10.00%
-
Net Worth 99,016 97,391 95,194 94,497 106,288 99,395 85,146 2.54%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 99,016 97,391 95,194 94,497 106,288 99,395 85,146 2.54%
NOSH 67,358 67,632 67,996 67,498 53,953 54,019 53,890 3.78%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.69% 3.86% 5.35% -17.89% 10.49% 13.80% 15.63% -
ROE 5.29% 3.48% 5.04% -12.10% 3.20% 14.19% 11.37% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 145.77 129.83 131.84 94.74 60.14 189.11 114.89 4.04%
EPS 7.77 5.01 7.05 -16.95 6.31 26.11 17.96 -13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.40 1.40 1.97 1.84 1.58 -1.19%
Adjusted Per Share Value based on latest NOSH - 67,523
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 30.69 27.45 28.02 19.99 10.14 31.93 19.35 7.98%
EPS 1.64 1.06 1.50 -3.58 1.06 4.41 3.03 -9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3095 0.3044 0.2975 0.2954 0.3322 0.3107 0.2661 2.54%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.87 1.05 1.35 1.10 2.56 1.62 5.10 -
P/RPS 0.60 0.81 1.02 1.16 4.26 0.86 4.44 -28.35%
P/EPS 11.19 20.94 19.14 -6.49 40.59 6.21 28.40 -14.37%
EY 8.93 4.77 5.22 -15.41 2.46 16.12 3.52 16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.73 0.96 0.79 1.30 0.88 3.23 -24.66%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 07/06/06 25/05/05 19/05/04 29/05/03 30/05/02 22/05/01 31/05/00 -
Price 0.75 0.83 1.28 1.34 2.41 1.71 4.36 -
P/RPS 0.51 0.64 0.97 1.41 4.01 0.90 3.79 -28.40%
P/EPS 9.65 16.56 18.15 -7.91 38.21 6.55 24.28 -14.24%
EY 10.36 6.04 5.51 -12.65 2.62 15.27 4.12 16.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.91 0.96 1.22 0.93 2.76 -24.51%

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