[KOBAY] YoY Cumulative 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- 74.78%
YoY- 141.93%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 31,514 73,639 65,858 67,234 47,963 24,337 76,618 -13.75%
PBT 5,466 5,326 2,525 4,713 -8,097 3,528 16,419 -16.74%
Tax -256 -1,135 18 -1,116 -482 -976 -5,842 -40.60%
NP 5,210 4,191 2,543 3,597 -8,579 2,552 10,577 -11.12%
-
NP to SH 4,708 3,927 2,543 3,597 -8,579 2,552 10,577 -12.61%
-
Tax Rate 4.68% 21.31% -0.71% 23.68% - 27.66% 35.58% -
Total Cost 26,304 69,448 63,315 63,637 56,542 21,785 66,041 -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 4.66% 3.97% 2.61% 3.78% -9.08% 2.40% 10.64% -
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 46.79 109.32 97.38 98.88 71.06 45.11 141.83 -16.86%
EPS 6.99 5.83 3.76 5.29 -12.71 4.73 19.58 -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 9.66 22.58 20.19 20.61 14.70 7.46 23.49 -13.75%
EPS 1.44 1.20 0.78 1.10 -2.63 0.78 3.24 -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 1.60 0.80 1.08 1.37 1.55 5.68 1.14 5.80%
P/EPS 10.73 14.92 27.93 25.52 -8.65 54.12 8.27 4.43%
EY 9.32 6.70 3.58 3.92 -11.55 1.85 12.09 -4.24%
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 1.58 0.69 0.85 1.29 1.89 5.34 1.21 4.54%
P/EPS 10.59 12.86 22.07 24.20 -10.54 50.95 8.73 3.26%
EY 9.45 7.77 4.53 4.13 -9.49 1.96 11.45 -3.14%
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