[KOBAY] QoQ Cumulative 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- 9.66%
YoY- -29.3%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 50,314 23,522 89,082 65,858 43,816 23,930 92,623 -33.35%
PBT 4,046 1,577 2,854 2,525 2,189 1,919 5,847 -21.71%
Tax -682 -167 334 18 130 -465 -1,055 -25.17%
NP 3,364 1,410 3,188 2,543 2,319 1,454 4,792 -20.96%
-
NP to SH 3,194 1,333 2,803 2,543 2,319 1,454 4,792 -23.63%
-
Tax Rate 16.86% 10.59% -11.70% -0.71% -5.94% 24.23% 18.04% -
Total Cost 46,950 22,112 85,894 63,315 41,497 22,476 87,831 -34.05%
-
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 2.90% 1.36% 2.88% 2.61% 2.34% 1.49% 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 70.41 34.94 131.86 97.38 64.62 35.38 136.30 -35.54%
EPS 4.74 1.98 4.15 3.76 3.42 2.15 7.05 -23.19%
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 15.43 7.21 27.31 20.19 13.43 7.34 28.40 -33.34%
EPS 0.98 0.41 0.86 0.78 0.71 0.45 1.47 -23.62%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.63 -
NAPS 0.3374 0.3013 0.2982 0.2986 0.3035 0.2986 0.2958 9.14%
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 0.99 2.00 0.62 1.08 2.14 3.28 0.98 0.67%
P/EPS 15.66 35.35 19.76 27.93 40.35 53.95 19.00 -12.06%
EY 6.39 2.83 5.06 3.58 2.48 1.85 5.26 13.81%
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 1.32 1.95 0.61 0.85 1.67 3.39 0.87 31.93%
P/EPS 20.81 34.34 19.28 22.07 31.58 55.81 16.88 14.93%
EY 4.81 2.91 5.19 4.53 3.17 1.79 5.93 -12.99%
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