[KOBAY] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 49.45%
YoY- 504.26%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 22,236 26,792 19,886 21,706 13,687 5,006 28,946 -4.29%
PBT 2,446 2,460 270 1,391 -383 1,263 6,220 -14.39%
Tax -202 -515 595 -158 78 -1 -2,150 -32.56%
NP 2,244 1,945 865 1,233 -305 1,262 4,070 -9.44%
-
NP to SH 2,061 1,861 865 1,233 -305 1,262 4,070 -10.71%
-
Tax Rate 8.26% 20.93% -220.37% 11.36% - 0.08% 34.57% -
Total Cost 19,992 24,847 19,021 20,473 13,992 3,744 24,876 -3.57%
-
Net Worth 103,049 103,838 98,664 94,007 102,344 105,705 97,161 0.98%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 103,049 103,838 98,664 94,007 102,344 105,705 97,161 0.98%
NOSH 67,352 67,427 67,578 68,121 67,777 53,931 53,978 3.75%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.09% 7.26% 4.35% 5.68% -2.23% 25.21% 14.06% -
ROE 2.00% 1.79% 0.88% 1.31% -0.30% 1.19% 4.19% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.01 39.73 29.43 31.86 20.19 9.28 53.62 -7.76%
EPS 3.06 2.76 1.28 1.81 -0.45 2.34 7.54 -13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.54 1.46 1.38 1.51 1.96 1.80 -2.67%
Adjusted Per Share Value based on latest NOSH - 68,121
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.82 8.21 6.10 6.65 4.20 1.53 8.87 -4.28%
EPS 0.63 0.57 0.27 0.38 -0.09 0.39 1.25 -10.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3159 0.3183 0.3025 0.2882 0.3138 0.3241 0.2979 0.98%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.74 0.70 1.38 1.33 1.27 2.90 2.30 -
P/RPS 2.24 1.76 4.69 4.17 6.29 31.24 4.29 -10.25%
P/EPS 24.18 25.36 107.81 73.48 -282.22 123.93 30.50 -3.79%
EY 4.14 3.94 0.93 1.36 -0.35 0.81 3.28 3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.95 0.96 0.84 1.48 1.28 -15.07%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/02/07 08/03/06 01/03/05 26/02/04 26/02/03 28/02/02 27/02/01 -
Price 0.75 0.93 1.08 1.25 1.19 2.49 2.09 -
P/RPS 2.27 2.34 3.67 3.92 5.89 26.83 3.90 -8.62%
P/EPS 24.51 33.70 84.38 69.06 -264.44 106.41 27.72 -2.02%
EY 4.08 2.97 1.19 1.45 -0.38 0.94 3.61 2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.60 0.74 0.91 0.79 1.27 1.16 -13.37%

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