[KOBAY] QoQ 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- -74.1%
YoY- -85.45%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 26,792 23,522 23,224 22,042 19,886 23,930 25,389 3.64%
PBT 2,460 1,577 329 336 270 1,919 1,134 67.34%
Tax -515 -167 -45 -112 595 -465 61 -
NP 1,945 1,410 284 224 865 1,454 1,195 38.24%
-
NP to SH 1,861 1,333 260 224 865 1,454 1,195 34.24%
-
Tax Rate 20.93% 10.59% 13.68% 33.33% -220.37% 24.23% -5.38% -
Total Cost 24,847 22,112 22,940 21,818 19,021 22,476 24,194 1.78%
-
Net Worth 103,838 98,291 66,551 97,745 98,664 97,384 67,831 32.72%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 1,996 - - - 2,034 -
Div Payout % - - 767.90% - - - 170.29% -
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 103,838 98,291 66,551 97,745 98,664 97,384 67,831 32.72%
NOSH 67,427 67,323 66,551 67,878 67,578 67,627 67,831 -0.39%
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 7.26% 5.99% 1.22% 1.02% 4.35% 6.08% 4.71% -
ROE 1.79% 1.36% 0.39% 0.23% 0.88% 1.49% 1.76% -
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 39.73 34.94 34.90 32.47 29.43 35.38 37.43 4.04%
EPS 2.76 1.98 0.38 0.33 1.28 2.15 1.76 34.86%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.54 1.46 1.00 1.44 1.46 1.44 1.00 33.25%
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 8.37 7.35 7.26 6.89 6.22 7.48 7.94 3.56%
EPS 0.58 0.42 0.08 0.07 0.27 0.45 0.37 34.83%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.64 -
NAPS 0.3246 0.3072 0.208 0.3055 0.3084 0.3044 0.212 32.74%
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 1.76 2.00 2.35 3.23 4.69 3.28 3.58 -37.62%
P/EPS 25.36 35.35 209.89 318.18 107.81 53.95 76.06 -51.82%
EY 3.94 2.83 0.48 0.31 0.93 1.85 1.31 107.94%
DY 0.00 0.00 3.66 0.00 0.00 0.00 2.24 -
P/NAPS 0.45 0.48 0.82 0.73 0.95 0.81 1.34 -51.59%
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 2.34 1.95 2.29 2.56 3.67 3.39 3.18 -18.44%
P/EPS 33.70 34.34 204.77 251.52 84.38 55.81 67.55 -37.01%
EY 2.97 2.91 0.49 0.40 1.19 1.79 1.48 58.89%
DY 0.00 0.00 3.75 0.00 0.00 0.00 2.52 -
P/NAPS 0.60 0.47 0.80 0.58 0.74 0.83 1.19 -36.57%

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