[KOBAY] QoQ 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- -22.35%
YoY- 165.84%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 22,042 19,886 23,930 25,389 23,557 21,706 21,971 0.21%
PBT 336 270 1,919 1,134 2,140 1,391 1,182 -56.73%
Tax -112 595 -465 61 -601 -158 -357 -53.79%
NP 224 865 1,454 1,195 1,539 1,233 825 -58.03%
-
NP to SH 224 865 1,454 1,195 1,539 1,233 825 -58.03%
-
Tax Rate 33.33% -220.37% 24.23% -5.38% 28.08% 11.36% 30.20% -
Total Cost 21,818 19,021 22,476 24,194 22,018 20,473 21,146 2.10%
-
Net Worth 97,745 98,664 97,384 67,831 94,916 94,007 91,967 4.14%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 2,034 - - - -
Div Payout % - - - 170.29% - - - -
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 97,745 98,664 97,384 67,831 94,916 94,007 91,967 4.14%
NOSH 67,878 67,578 67,627 67,831 67,797 68,121 67,622 0.25%
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 1.02% 4.35% 6.08% 4.71% 6.53% 5.68% 3.75% -
ROE 0.23% 0.88% 1.49% 1.76% 1.62% 1.31% 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 32.47 29.43 35.38 37.43 34.75 31.86 32.49 -0.04%
EPS 0.33 1.28 2.15 1.76 2.27 1.81 1.22 -58.14%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.44 1.46 1.44 1.00 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 6.89 6.22 7.48 7.94 7.36 6.78 6.87 0.19%
EPS 0.07 0.27 0.45 0.37 0.48 0.39 0.26 -58.27%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.3055 0.3084 0.3044 0.212 0.2967 0.2938 0.2875 4.12%
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 3.23 4.69 3.28 3.58 3.89 4.17 4.12 -14.96%
P/EPS 318.18 107.81 53.95 76.06 59.47 73.48 109.84 103.07%
EY 0.31 0.93 1.85 1.31 1.68 1.36 0.91 -51.19%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 0.73 0.95 0.81 1.34 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 2.56 3.67 3.39 3.18 3.68 3.92 3.97 -25.34%
P/EPS 251.52 84.38 55.81 67.55 56.39 69.06 105.74 78.09%
EY 0.40 1.19 1.79 1.48 1.77 1.45 0.95 -43.79%
DY 0.00 0.00 0.00 2.52 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.83 1.19 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