[KOBAY] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 21.37%
YoY- 76.24%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 31,424 101,056 94,088 95,720 87,884 62,120 56,492 -9.30%
PBT 2,852 10,660 6,308 7,676 4,728 1,276 7,824 -15.47%
Tax -828 -1,492 -668 -1,860 -1,428 -2,096 -4,088 -23.35%
NP 2,024 9,168 5,640 5,816 3,300 -820 3,736 -9.70%
-
NP to SH 2,364 8,112 5,332 5,816 3,300 -820 3,736 -7.34%
-
Tax Rate 29.03% 14.00% 10.59% 24.23% 30.20% 164.26% 52.25% -
Total Cost 29,400 91,888 88,448 89,904 84,584 62,940 52,756 -9.28%
-
Net Worth 67,159 101,063 98,291 97,384 91,967 104,118 100,418 -6.48%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 67,159 101,063 98,291 97,384 91,967 104,118 100,418 -6.48%
NOSH 67,159 67,375 67,323 67,627 67,622 53,947 53,988 3.70%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.44% 9.07% 5.99% 6.08% 3.75% -1.32% 6.61% -
ROE 3.52% 8.03% 5.42% 5.97% 3.59% -0.79% 3.72% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 46.79 149.99 139.76 141.54 129.96 115.15 104.64 -12.54%
EPS 3.00 12.04 7.92 8.60 4.88 -1.52 6.92 -12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.46 1.44 1.36 1.93 1.86 -9.82%
Adjusted Per Share Value based on latest NOSH - 67,627
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.82 31.59 29.41 29.92 27.47 19.42 17.66 -9.31%
EPS 0.74 2.54 1.67 1.82 1.03 -0.26 1.17 -7.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.3159 0.3072 0.3044 0.2875 0.3254 0.3139 -6.48%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.75 0.66 0.70 1.16 1.34 1.65 1.47 -
P/RPS 1.60 0.44 0.50 0.82 1.03 1.43 1.40 2.24%
P/EPS 21.31 5.48 8.84 13.49 27.46 -108.55 21.24 0.05%
EY 4.69 18.24 11.31 7.41 3.64 -0.92 4.71 -0.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.44 0.48 0.81 0.99 0.85 0.79 -0.86%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 24/11/06 05/12/05 30/11/04 27/11/03 29/11/02 30/11/01 -
Price 0.69 0.70 0.68 1.20 1.29 1.37 2.75 -
P/RPS 1.47 0.47 0.49 0.85 0.99 1.19 2.63 -9.23%
P/EPS 19.60 5.81 8.59 13.95 26.43 -90.13 39.74 -11.10%
EY 5.10 17.20 11.65 7.17 3.78 -1.11 2.52 12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.47 0.47 0.83 0.95 0.71 1.48 -11.93%

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