[KOBAY] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -69.66%
YoY- 76.24%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 89,082 65,858 43,816 23,930 92,623 67,234 43,677 60.89%
PBT 2,854 2,525 2,189 1,919 5,847 4,713 2,573 7.16%
Tax 334 18 130 -465 -1,055 -1,116 -515 -
NP 3,188 2,543 2,319 1,454 4,792 3,597 2,058 33.91%
-
NP to SH 2,803 2,543 2,319 1,454 4,792 3,597 2,058 22.89%
-
Tax Rate -11.70% -0.71% -5.94% 24.23% 18.04% 23.68% 20.02% -
Total Cost 85,894 63,315 41,497 22,476 87,831 63,637 41,619 62.17%
-
Net Worth 97,279 97,391 98,998 97,384 96,498 95,194 93,730 2.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,026 - - - 2,038 - - -
Div Payout % 72.30% - - - 42.54% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 97,279 97,391 98,998 97,384 96,498 95,194 93,730 2.51%
NOSH 67,555 67,632 67,807 67,627 67,956 67,996 67,920 -0.35%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.58% 3.86% 5.29% 6.08% 5.17% 5.35% 4.71% -
ROE 2.88% 2.61% 2.34% 1.49% 4.97% 3.78% 2.20% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 131.86 97.38 64.62 35.38 136.30 98.88 64.31 61.46%
EPS 4.15 3.76 3.42 2.15 7.05 5.29 3.03 23.35%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.44 1.44 1.46 1.44 1.42 1.40 1.38 2.88%
Adjusted Per Share Value based on latest NOSH - 67,627
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.31 20.19 13.43 7.34 28.40 20.61 13.39 60.89%
EPS 0.86 0.78 0.71 0.45 1.47 1.10 0.63 23.08%
DPS 0.62 0.00 0.00 0.00 0.63 0.00 0.00 -
NAPS 0.2982 0.2986 0.3035 0.2986 0.2958 0.2918 0.2874 2.49%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.82 1.05 1.38 1.16 1.34 1.35 1.33 -
P/RPS 0.62 1.08 2.14 3.28 0.98 1.37 2.07 -55.26%
P/EPS 19.76 27.93 40.35 53.95 19.00 25.52 43.89 -41.28%
EY 5.06 3.58 2.48 1.85 5.26 3.92 2.28 70.22%
DY 3.66 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 0.57 0.73 0.95 0.81 0.94 0.96 0.96 -29.37%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 01/03/05 30/11/04 27/08/04 19/05/04 26/02/04 -
Price 0.80 0.83 1.08 1.20 1.19 1.28 1.25 -
P/RPS 0.61 0.85 1.67 3.39 0.87 1.29 1.94 -53.79%
P/EPS 19.28 22.07 31.58 55.81 16.88 24.20 41.25 -39.80%
EY 5.19 4.53 3.17 1.79 5.93 4.13 2.42 66.38%
DY 3.75 0.00 0.00 0.00 2.52 0.00 0.00 -
P/NAPS 0.56 0.58 0.74 0.83 0.84 0.91 0.91 -27.67%

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