[KOBAY] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 77.51%
YoY- -22.14%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 23,557 21,706 21,971 21,214 18,746 13,687 15,530 31.98%
PBT 2,140 1,391 1,182 -2,357 -8,033 -383 319 255.28%
Tax -601 -158 -357 542 -36 78 -524 9.56%
NP 1,539 1,233 825 -1,815 -8,069 -305 -205 -
-
NP to SH 1,539 1,233 825 -1,815 -8,069 -305 -205 -
-
Tax Rate 28.08% 11.36% 30.20% - - - 164.26% -
Total Cost 22,018 20,473 21,146 23,029 26,815 13,992 15,735 25.07%
-
Net Worth 94,916 94,007 91,967 89,966 94,532 102,344 104,118 -5.97%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 94,916 94,007 91,967 89,966 94,532 102,344 104,118 -5.97%
NOSH 67,797 68,121 67,622 67,643 67,523 67,777 53,947 16.43%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.53% 5.68% 3.75% -8.56% -43.04% -2.23% -1.32% -
ROE 1.62% 1.31% 0.90% -2.02% -8.54% -0.30% -0.20% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.75 31.86 32.49 31.36 27.76 20.19 28.79 13.35%
EPS 2.27 1.81 1.22 -2.68 -11.95 -0.45 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.36 1.33 1.40 1.51 1.93 -19.25%
Adjusted Per Share Value based on latest NOSH - 67,643
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.22 6.65 6.74 6.50 5.75 4.20 4.76 31.98%
EPS 0.47 0.38 0.25 -0.56 -2.47 -0.09 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.291 0.2882 0.282 0.2758 0.2898 0.3138 0.3192 -5.97%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.35 1.33 1.34 1.47 1.10 1.27 1.65 -
P/RPS 3.89 4.17 4.12 4.69 3.96 6.29 5.73 -22.73%
P/EPS 59.47 73.48 109.84 -54.79 -9.21 -282.22 -434.21 -
EY 1.68 1.36 0.91 -1.83 -10.86 -0.35 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 0.99 1.11 0.79 0.84 0.85 8.44%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 27/11/03 28/08/03 29/05/03 26/02/03 29/11/02 -
Price 1.28 1.25 1.29 1.41 1.34 1.19 1.37 -
P/RPS 3.68 3.92 3.97 4.50 4.83 5.89 4.76 -15.75%
P/EPS 56.39 69.06 105.74 -52.55 -11.21 -264.44 -360.53 -
EY 1.77 1.45 0.95 -1.90 -8.92 -0.38 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.95 1.06 0.96 0.79 0.71 17.97%

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