[KOBAY] YoY Annualized 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- 131.75%
YoY- 502.44%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 101,056 94,088 95,720 87,884 62,120 56,492 113,844 -1.96%
PBT 10,660 6,308 7,676 4,728 1,276 7,824 25,872 -13.73%
Tax -1,492 -668 -1,860 -1,428 -2,096 -4,088 -10,404 -27.64%
NP 9,168 5,640 5,816 3,300 -820 3,736 15,468 -8.34%
-
NP to SH 8,112 5,332 5,816 3,300 -820 3,736 15,468 -10.19%
-
Tax Rate 14.00% 10.59% 24.23% 30.20% 164.26% 52.25% 40.21% -
Total Cost 91,888 88,448 89,904 84,584 62,940 52,756 98,376 -1.13%
-
Net Worth 101,063 98,291 97,384 91,967 104,118 100,418 92,894 1.41%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 101,063 98,291 97,384 91,967 104,118 100,418 92,894 1.41%
NOSH 67,375 67,323 67,627 67,622 53,947 53,988 54,008 3.75%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.07% 5.99% 6.08% 3.75% -1.32% 6.61% 13.59% -
ROE 8.03% 5.42% 5.97% 3.59% -0.79% 3.72% 16.65% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 149.99 139.76 141.54 129.96 115.15 104.64 210.79 -5.51%
EPS 12.04 7.92 8.60 4.88 -1.52 6.92 28.64 -13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.46 1.44 1.36 1.93 1.86 1.72 -2.25%
Adjusted Per Share Value based on latest NOSH - 67,622
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 31.59 29.41 29.92 27.47 19.42 17.66 35.58 -1.96%
EPS 2.54 1.67 1.82 1.03 -0.26 1.17 4.83 -10.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3159 0.3072 0.3044 0.2875 0.3254 0.3139 0.2903 1.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.66 0.70 1.16 1.34 1.65 1.47 2.81 -
P/RPS 0.44 0.50 0.82 1.03 1.43 1.40 1.33 -16.82%
P/EPS 5.48 8.84 13.49 27.46 -108.55 21.24 9.81 -9.24%
EY 18.24 11.31 7.41 3.64 -0.92 4.71 10.19 10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.81 0.99 0.85 0.79 1.63 -19.60%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 05/12/05 30/11/04 27/11/03 29/11/02 30/11/01 27/11/00 -
Price 0.70 0.68 1.20 1.29 1.37 2.75 2.60 -
P/RPS 0.47 0.49 0.85 0.99 1.19 2.63 1.23 -14.80%
P/EPS 5.81 8.59 13.95 26.43 -90.13 39.74 9.08 -7.16%
EY 17.20 11.65 7.17 3.78 -1.11 2.52 11.02 7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.83 0.95 0.71 1.48 1.51 -17.66%

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