[KOBAY] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 145.45%
YoY- 502.44%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 25,389 23,557 21,706 21,971 21,214 18,746 13,687 51.02%
PBT 1,134 2,140 1,391 1,182 -2,357 -8,033 -383 -
Tax 61 -601 -158 -357 542 -36 78 -15.12%
NP 1,195 1,539 1,233 825 -1,815 -8,069 -305 -
-
NP to SH 1,195 1,539 1,233 825 -1,815 -8,069 -305 -
-
Tax Rate -5.38% 28.08% 11.36% 30.20% - - - -
Total Cost 24,194 22,018 20,473 21,146 23,029 26,815 13,992 44.11%
-
Net Worth 67,831 94,916 94,007 91,967 89,966 94,532 102,344 -24.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,034 - - - - - - -
Div Payout % 170.29% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 67,831 94,916 94,007 91,967 89,966 94,532 102,344 -24.00%
NOSH 67,831 67,797 68,121 67,622 67,643 67,523 67,777 0.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.71% 6.53% 5.68% 3.75% -8.56% -43.04% -2.23% -
ROE 1.76% 1.62% 1.31% 0.90% -2.02% -8.54% -0.30% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.43 34.75 31.86 32.49 31.36 27.76 20.19 50.96%
EPS 1.76 2.27 1.81 1.22 -2.68 -11.95 -0.45 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 1.38 1.36 1.33 1.40 1.51 -24.04%
Adjusted Per Share Value based on latest NOSH - 67,622
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.94 7.36 6.78 6.87 6.63 5.86 4.28 51.03%
EPS 0.37 0.48 0.39 0.26 -0.57 -2.52 -0.10 -
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.212 0.2967 0.2938 0.2875 0.2812 0.2955 0.3199 -24.00%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.34 1.35 1.33 1.34 1.47 1.10 1.27 -
P/RPS 3.58 3.89 4.17 4.12 4.69 3.96 6.29 -31.34%
P/EPS 76.06 59.47 73.48 109.84 -54.79 -9.21 -282.22 -
EY 1.31 1.68 1.36 0.91 -1.83 -10.86 -0.35 -
DY 2.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.96 0.96 0.99 1.11 0.79 0.84 36.56%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 19/05/04 26/02/04 27/11/03 28/08/03 29/05/03 26/02/03 -
Price 1.19 1.28 1.25 1.29 1.41 1.34 1.19 -
P/RPS 3.18 3.68 3.92 3.97 4.50 4.83 5.89 -33.72%
P/EPS 67.55 56.39 69.06 105.74 -52.55 -11.21 -264.44 -
EY 1.48 1.77 1.45 0.95 -1.90 -8.92 -0.38 -
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.91 0.91 0.95 1.06 0.96 0.79 31.43%

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