[KOBAY] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -2.3%
YoY- -1170.44%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 95,404 89,082 92,623 69,177 34,644 90,963 69,734 5.36%
PBT 5,030 2,854 5,847 -10,454 2,480 17,923 16,293 -17.78%
Tax -884 -27 -1,055 60 -1,509 -6,044 -4,536 -23.84%
NP 4,146 2,827 4,792 -10,394 971 11,879 11,757 -15.93%
-
NP to SH 3,893 2,803 4,792 -10,394 971 11,879 11,757 -16.81%
-
Tax Rate 17.57% 0.95% 18.04% - 60.85% 33.72% 27.84% -
Total Cost 91,258 86,255 87,831 79,571 33,673 79,084 57,977 7.85%
-
Net Worth 97,183 66,551 67,831 89,966 104,830 99,428 88,248 1.61%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,313 1,996 2,034 - - - 802 19.29%
Div Payout % 59.44% 71.23% 42.47% - - - 6.82% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 97,183 66,551 67,831 89,966 104,830 99,428 88,248 1.61%
NOSH 66,111 66,551 67,831 67,643 54,036 54,037 53,483 3.59%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.35% 3.17% 5.17% -15.03% 2.80% 13.06% 16.86% -
ROE 4.01% 4.21% 7.06% -11.55% 0.93% 11.95% 13.32% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 144.31 133.85 136.55 102.27 64.11 168.33 130.38 1.70%
EPS 5.89 4.21 7.06 -15.37 1.80 21.98 21.98 -19.69%
DPS 3.50 3.00 3.00 0.00 0.00 0.00 1.50 15.15%
NAPS 1.47 1.00 1.00 1.33 1.94 1.84 1.65 -1.90%
Adjusted Per Share Value based on latest NOSH - 67,643
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 29.82 27.84 28.95 21.62 10.83 28.43 21.80 5.35%
EPS 1.22 0.88 1.50 -3.25 0.30 3.71 3.67 -16.76%
DPS 0.72 0.62 0.64 0.00 0.00 0.00 0.25 19.26%
NAPS 0.3038 0.208 0.212 0.2812 0.3277 0.3108 0.2758 1.62%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.74 0.82 1.34 1.47 2.30 1.85 3.48 -
P/RPS 0.51 0.61 0.98 1.44 3.59 1.10 2.67 -24.10%
P/EPS 12.57 19.47 18.97 -9.57 128.00 8.42 15.83 -3.76%
EY 7.96 5.14 5.27 -10.45 0.78 11.88 6.32 3.91%
DY 4.73 3.66 2.24 0.00 0.00 0.00 0.43 49.10%
P/NAPS 0.50 0.82 1.34 1.11 1.19 1.01 2.11 -21.32%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 27/08/04 28/08/03 30/08/02 30/08/01 - -
Price 0.65 0.80 1.19 1.41 2.10 1.93 0.00 -
P/RPS 0.45 0.60 0.87 1.38 3.28 1.15 0.00 -
P/EPS 11.04 18.99 16.84 -9.18 116.87 8.78 0.00 -
EY 9.06 5.26 5.94 -10.90 0.86 11.39 0.00 -
DY 5.38 3.75 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.80 1.19 1.06 1.08 1.05 0.00 -

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