[KOBAY] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 131.75%
YoY- 502.44%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 92,623 89,645 87,354 87,884 69,177 63,950 58,434 35.98%
PBT 5,847 6,284 5,146 4,728 -10,454 -10,796 -128 -
Tax -1,055 -1,488 -1,030 -1,428 60 -642 -892 11.85%
NP 4,792 4,796 4,116 3,300 -10,394 -11,438 -1,020 -
-
NP to SH 4,792 4,796 4,116 3,300 -10,394 -11,438 -1,020 -
-
Tax Rate 18.04% 23.68% 20.02% 30.20% - - - -
Total Cost 87,831 84,849 83,238 84,584 79,571 75,389 59,454 29.74%
-
Net Worth 96,498 95,194 93,730 91,967 91,389 94,497 101,328 -3.20%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,038 - - - - - - -
Div Payout % 42.54% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 96,498 95,194 93,730 91,967 91,389 94,497 101,328 -3.20%
NOSH 67,956 67,996 67,920 67,622 67,696 67,498 67,105 0.84%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.17% 5.35% 4.71% 3.75% -15.03% -17.89% -1.75% -
ROE 4.97% 5.04% 4.39% 3.59% -11.37% -12.10% -1.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 136.30 131.84 128.61 129.96 102.19 94.74 87.08 34.84%
EPS 7.05 7.05 6.06 4.88 -15.35 -16.95 -1.52 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.38 1.36 1.35 1.40 1.51 -4.01%
Adjusted Per Share Value based on latest NOSH - 67,622
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.95 28.02 27.30 27.47 21.62 19.99 18.26 36.00%
EPS 1.50 1.50 1.29 1.03 -3.25 -3.58 -0.32 -
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3016 0.2975 0.293 0.2875 0.2856 0.2954 0.3167 -3.20%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.34 1.35 1.33 1.34 1.47 1.10 1.27 -
P/RPS 0.98 1.02 1.03 1.03 1.44 1.16 1.46 -23.35%
P/EPS 19.00 19.14 21.95 27.46 -9.57 -6.49 -83.55 -
EY 5.26 5.22 4.56 3.64 -10.44 -15.41 -1.20 -
DY 2.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.96 0.99 1.09 0.79 0.84 7.79%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 19/05/04 26/02/04 27/11/03 28/08/03 29/05/03 26/02/03 -
Price 1.19 1.28 1.25 1.29 1.41 1.34 1.19 -
P/RPS 0.87 0.97 0.97 0.99 1.38 1.41 1.37 -26.13%
P/EPS 16.88 18.15 20.63 26.43 -9.18 -7.91 -78.29 -
EY 5.93 5.51 4.85 3.78 -10.89 -12.65 -1.28 -
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.91 0.95 1.04 0.96 0.79 4.18%

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