[KOBAY] QoQ Annualized 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- 24.73%
YoY- 503.53%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 95,720 92,623 89,645 87,354 87,884 69,177 63,950 30.75%
PBT 7,676 5,847 6,284 5,146 4,728 -10,454 -10,796 -
Tax -1,860 -1,055 -1,488 -1,030 -1,428 60 -642 102.83%
NP 5,816 4,792 4,796 4,116 3,300 -10,394 -11,438 -
-
NP to SH 5,816 4,792 4,796 4,116 3,300 -10,394 -11,438 -
-
Tax Rate 24.23% 18.04% 23.68% 20.02% 30.20% - - -
Total Cost 89,904 87,831 84,849 83,238 84,584 79,571 75,389 12.41%
-
Net Worth 97,384 96,498 95,194 93,730 91,967 91,389 94,497 2.02%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 2,038 - - - - - -
Div Payout % - 42.54% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,384 96,498 95,194 93,730 91,967 91,389 94,497 2.02%
NOSH 67,627 67,956 67,996 67,920 67,622 67,696 67,498 0.12%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.08% 5.17% 5.35% 4.71% 3.75% -15.03% -17.89% -
ROE 5.97% 4.97% 5.04% 4.39% 3.59% -11.37% -12.10% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 141.54 136.30 131.84 128.61 129.96 102.19 94.74 30.59%
EPS 8.60 7.05 7.05 6.06 4.88 -15.35 -16.95 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.42 1.40 1.38 1.36 1.35 1.40 1.89%
Adjusted Per Share Value based on latest NOSH - 68,121
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 29.35 28.40 27.48 26.78 26.94 21.21 19.61 30.74%
EPS 1.78 1.47 1.47 1.26 1.01 -3.19 -3.51 -
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2986 0.2958 0.2918 0.2874 0.282 0.2802 0.2897 2.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.16 1.34 1.35 1.33 1.34 1.47 1.10 -
P/RPS 0.82 0.98 1.02 1.03 1.03 1.44 1.16 -20.59%
P/EPS 13.49 19.00 19.14 21.95 27.46 -9.57 -6.49 -
EY 7.41 5.26 5.22 4.56 3.64 -10.44 -15.41 -
DY 0.00 2.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.94 0.96 0.96 0.99 1.09 0.79 1.67%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 19/05/04 26/02/04 27/11/03 28/08/03 29/05/03 -
Price 1.20 1.19 1.28 1.25 1.29 1.41 1.34 -
P/RPS 0.85 0.87 0.97 0.97 0.99 1.38 1.41 -28.57%
P/EPS 13.95 16.88 18.15 20.63 26.43 -9.18 -7.91 -
EY 7.17 5.93 5.51 4.85 3.78 -10.89 -12.65 -
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 0.91 0.91 0.95 1.04 0.96 -9.22%

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