[KOBAY] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 33.22%
YoY- 146.1%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 65,858 43,816 23,930 92,623 67,234 43,677 21,971 107.75%
PBT 2,525 2,189 1,919 5,847 4,713 2,573 1,182 65.79%
Tax 18 130 -465 -1,055 -1,116 -515 -357 -
NP 2,543 2,319 1,454 4,792 3,597 2,058 825 111.65%
-
NP to SH 2,543 2,319 1,454 4,792 3,597 2,058 825 111.65%
-
Tax Rate -0.71% -5.94% 24.23% 18.04% 23.68% 20.02% 30.20% -
Total Cost 63,315 41,497 22,476 87,831 63,637 41,619 21,146 107.60%
-
Net Worth 97,391 98,998 97,384 96,498 95,194 93,730 91,967 3.89%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 2,038 - - - -
Div Payout % - - - 42.54% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 97,391 98,998 97,384 96,498 95,194 93,730 91,967 3.89%
NOSH 67,632 67,807 67,627 67,956 67,996 67,920 67,622 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.86% 5.29% 6.08% 5.17% 5.35% 4.71% 3.75% -
ROE 2.61% 2.34% 1.49% 4.97% 3.78% 2.20% 0.90% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 97.38 64.62 35.38 136.30 98.88 64.31 32.49 107.74%
EPS 3.76 3.42 2.15 7.05 5.29 3.03 1.22 111.63%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.44 1.46 1.44 1.42 1.40 1.38 1.36 3.88%
Adjusted Per Share Value based on latest NOSH - 67,831
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.58 13.70 7.48 28.95 21.01 13.65 6.87 107.66%
EPS 0.79 0.72 0.45 1.50 1.12 0.64 0.26 109.64%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.3044 0.3094 0.3044 0.3016 0.2975 0.293 0.2875 3.87%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.05 1.38 1.16 1.34 1.35 1.33 1.34 -
P/RPS 1.08 2.14 3.28 0.98 1.37 2.07 4.12 -59.00%
P/EPS 27.93 40.35 53.95 19.00 25.52 43.89 109.84 -59.82%
EY 3.58 2.48 1.85 5.26 3.92 2.28 0.91 148.99%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 0.73 0.95 0.81 0.94 0.96 0.96 0.99 -18.36%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 01/03/05 30/11/04 27/08/04 19/05/04 26/02/04 27/11/03 -
Price 0.83 1.08 1.20 1.19 1.28 1.25 1.29 -
P/RPS 0.85 1.67 3.39 0.87 1.29 1.94 3.97 -64.17%
P/EPS 22.07 31.58 55.81 16.88 24.20 41.25 105.74 -64.78%
EY 4.53 3.17 1.79 5.93 4.13 2.42 0.95 183.03%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.83 0.84 0.91 0.91 0.95 -28.01%

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