[KOBAY] YoY Annualized 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- 16.52%
YoY- 141.93%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 42,018 98,185 87,810 89,645 63,950 32,449 102,157 -13.75%
PBT 7,288 7,101 3,366 6,284 -10,796 4,704 21,892 -16.74%
Tax -341 -1,513 24 -1,488 -642 -1,301 -7,789 -40.61%
NP 6,946 5,588 3,390 4,796 -11,438 3,402 14,102 -11.12%
-
NP to SH 6,277 5,236 3,390 4,796 -11,438 3,402 14,102 -12.61%
-
Tax Rate 4.68% 21.31% -0.71% 23.68% - 27.66% 35.58% -
Total Cost 35,072 92,597 84,420 84,849 75,389 29,046 88,054 -14.21%
-
Net Worth 101,030 99,016 97,391 95,194 94,497 106,288 99,395 0.27%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 101,030 99,016 97,391 95,194 94,497 106,288 99,395 0.27%
NOSH 67,353 67,358 67,632 67,996 67,498 53,953 54,019 3.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.53% 5.69% 3.86% 5.35% -17.89% 10.49% 13.80% -
ROE 6.21% 5.29% 3.48% 5.04% -12.10% 3.20% 14.19% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 62.39 145.77 129.83 131.84 94.74 60.14 189.11 -16.86%
EPS 9.32 7.77 5.01 7.05 -16.95 6.31 26.11 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.44 1.40 1.40 1.97 1.84 -3.34%
Adjusted Per Share Value based on latest NOSH - 67,797
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 12.88 30.10 26.92 27.48 19.61 9.95 31.32 -13.75%
EPS 1.92 1.61 1.04 1.47 -3.51 1.04 4.32 -12.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3097 0.3036 0.2986 0.2918 0.2897 0.3259 0.3047 0.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.75 0.87 1.05 1.35 1.10 2.56 1.62 -
P/RPS 1.20 0.60 0.81 1.02 1.16 4.26 0.86 5.70%
P/EPS 8.05 11.19 20.94 19.14 -6.49 40.59 6.21 4.41%
EY 12.43 8.93 4.77 5.22 -15.41 2.46 16.12 -4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.73 0.96 0.79 1.30 0.88 -8.98%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 07/06/06 25/05/05 19/05/04 29/05/03 30/05/02 22/05/01 -
Price 0.74 0.75 0.83 1.28 1.34 2.41 1.71 -
P/RPS 1.19 0.51 0.64 0.97 1.41 4.01 0.90 4.76%
P/EPS 7.94 9.65 16.56 18.15 -7.91 38.21 6.55 3.25%
EY 12.59 10.36 6.04 5.51 -12.65 2.62 15.27 -3.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.58 0.91 0.96 1.22 0.93 -10.12%

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