[KOBAY] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 16.42%
YoY- -351.07%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 94,582 92,623 88,448 83,637 75,618 69,177 58,270 37.99%
PBT 6,584 5,847 2,356 -7,817 -9,591 -10,454 -9,229 -
Tax -1,163 -1,055 -574 -9 227 60 -931 15.94%
NP 5,421 4,792 1,782 -7,826 -9,364 -10,394 -10,160 -
-
NP to SH 5,421 4,792 1,782 -7,826 -9,364 -10,394 -10,160 -
-
Tax Rate 17.66% 18.04% 24.36% - - - - -
Total Cost 89,161 87,831 86,666 91,463 84,982 79,571 68,430 19.23%
-
Net Worth 97,384 67,831 94,916 94,007 91,967 89,966 94,532 1.99%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,034 2,034 - - - - - -
Div Payout % 37.54% 42.47% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,384 67,831 94,916 94,007 91,967 89,966 94,532 1.99%
NOSH 67,627 67,831 67,797 68,121 67,622 67,643 67,523 0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.73% 5.17% 2.01% -9.36% -12.38% -15.03% -17.44% -
ROE 5.57% 7.06% 1.88% -8.32% -10.18% -11.55% -10.75% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 139.86 136.55 130.46 122.78 111.82 102.27 86.30 37.84%
EPS 8.02 7.06 2.63 -11.49 -13.85 -15.37 -15.05 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.00 1.40 1.38 1.36 1.33 1.40 1.89%
Adjusted Per Share Value based on latest NOSH - 68,121
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 29.56 28.95 27.65 26.14 23.64 21.62 18.21 38.00%
EPS 1.69 1.50 0.56 -2.45 -2.93 -3.25 -3.18 -
DPS 0.64 0.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3044 0.212 0.2967 0.2938 0.2875 0.2812 0.2955 1.99%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.16 1.34 1.35 1.33 1.34 1.47 1.10 -
P/RPS 0.83 0.98 1.03 1.08 1.20 1.44 1.27 -24.63%
P/EPS 14.47 18.97 51.36 -11.58 -9.68 -9.57 -7.31 -
EY 6.91 5.27 1.95 -8.64 -10.33 -10.45 -13.68 -
DY 2.59 2.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.34 0.96 0.96 0.99 1.11 0.79 1.67%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 19/05/04 26/02/04 27/11/03 28/08/03 29/05/03 -
Price 1.20 1.19 1.28 1.25 1.29 1.41 1.34 -
P/RPS 0.86 0.87 0.98 1.02 1.15 1.38 1.55 -32.40%
P/EPS 14.97 16.84 48.70 -10.88 -9.32 -9.18 -8.91 -
EY 6.68 5.94 2.05 -9.19 -10.73 -10.90 -11.23 -
DY 2.50 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.19 0.91 0.91 0.95 1.06 0.96 -9.22%

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