[KOBAY] YoY 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- 24.82%
YoY- 119.07%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
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 7,566 23,325 22,042 23,557 18,746 5,208 19,211 -14.37%
PBT 675 1,414 336 2,140 -8,033 309 3,668 -24.57%
Tax -1 -587 -112 -601 -36 47 -1,091 -68.81%
NP 674 827 224 1,539 -8,069 356 2,577 -20.02%
-
NP to SH 619 733 224 1,539 -8,069 356 2,577 -21.14%
-
Tax Rate 0.15% 41.51% 33.33% 28.08% - -15.21% 29.74% -
Total Cost 6,892 22,498 21,818 22,018 26,815 4,852 16,634 -13.65%
-
Net Worth 100,923 98,854 97,745 94,916 94,532 106,260 99,406 0.25%
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 100,923 98,854 97,745 94,916 94,532 106,260 99,406 0.25%
NOSH 67,282 67,247 67,878 67,797 67,523 53,939 54,025 3.72%
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 8.91% 3.55% 1.02% 6.53% -43.04% 6.84% 13.41% -
ROE 0.61% 0.74% 0.23% 1.62% -8.54% 0.34% 2.59% -
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 11.25 34.69 32.47 34.75 27.76 9.66 35.56 -17.44%
EPS 0.92 1.09 0.33 2.27 -11.95 0.66 4.77 -23.97%
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 2.36 7.29 6.89 7.36 5.86 1.63 6.00 -14.39%
EPS 0.19 0.23 0.07 0.48 -2.52 0.11 0.81 -21.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3154 0.309 0.3055 0.2967 0.2955 0.3321 0.3107 0.25%
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 6.67 2.51 3.23 3.89 3.96 26.51 4.56 6.54%
P/EPS 81.52 79.82 318.18 59.47 -9.21 387.88 33.96 15.70%
EY 1.23 1.25 0.31 1.68 -10.86 0.26 2.94 -13.51%
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 6.58 2.16 2.56 3.68 4.83 24.96 4.81 5.35%
P/EPS 80.43 68.81 251.52 56.39 -11.21 365.15 35.85 14.40%
EY 1.24 1.45 0.40 1.77 -8.92 0.27 2.79 -12.63%
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