[KOBAY] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -26.89%
YoY- -29.3%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 100,628 94,088 89,082 87,810 87,632 95,720 92,623 5.66%
PBT 8,092 6,308 2,854 3,366 4,378 7,676 5,847 24.11%
Tax -1,364 -668 334 24 260 -1,860 -1,055 18.62%
NP 6,728 5,640 3,188 3,390 4,638 5,816 4,792 25.30%
-
NP to SH 6,388 5,332 2,803 3,390 4,638 5,816 4,792 21.06%
-
Tax Rate 16.86% 10.59% -11.70% -0.71% -5.94% 24.23% 18.04% -
Total Cost 93,900 88,448 85,894 84,420 82,994 89,904 87,831 4.54%
-
Net Worth 110,039 98,291 97,279 97,391 98,998 97,384 96,498 9.12%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 2,026 - - - 2,038 -
Div Payout % - - 72.30% - - - 42.54% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 110,039 98,291 97,279 97,391 98,998 97,384 96,498 9.12%
NOSH 71,454 67,323 67,555 67,632 67,807 67,627 67,956 3.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.69% 5.99% 3.58% 3.86% 5.29% 6.08% 5.17% -
ROE 5.81% 5.42% 2.88% 3.48% 4.68% 5.97% 4.97% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 140.83 139.76 131.86 129.83 129.24 141.54 136.30 2.19%
EPS 9.48 7.92 4.15 5.01 6.84 8.60 7.05 21.76%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.54 1.46 1.44 1.44 1.46 1.44 1.42 5.54%
Adjusted Per Share Value based on latest NOSH - 67,878
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.45 29.41 27.84 27.45 27.39 29.92 28.95 5.66%
EPS 2.00 1.67 0.88 1.06 1.45 1.82 1.50 21.07%
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.64 -
NAPS 0.3439 0.3072 0.3041 0.3044 0.3094 0.3044 0.3016 9.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.70 0.70 0.82 1.05 1.38 1.16 1.34 -
P/RPS 0.50 0.50 0.62 0.81 1.07 0.82 0.98 -36.07%
P/EPS 7.83 8.84 19.76 20.94 20.18 13.49 19.00 -44.53%
EY 12.77 11.31 5.06 4.77 4.96 7.41 5.26 80.34%
DY 0.00 0.00 3.66 0.00 0.00 0.00 2.24 -
P/NAPS 0.45 0.48 0.57 0.73 0.95 0.81 0.94 -38.72%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 08/03/06 05/12/05 30/08/05 25/05/05 01/03/05 30/11/04 27/08/04 -
Price 0.93 0.68 0.80 0.83 1.08 1.20 1.19 -
P/RPS 0.66 0.49 0.61 0.64 0.84 0.85 0.87 -16.77%
P/EPS 10.40 8.59 19.28 16.56 15.79 13.95 16.88 -27.53%
EY 9.61 11.65 5.19 6.04 6.33 7.17 5.93 37.84%
DY 0.00 0.00 3.75 0.00 0.00 0.00 2.52 -
P/NAPS 0.60 0.47 0.56 0.58 0.74 0.83 0.84 -20.04%

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