[KOBAY] YoY Annualized Quarter 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- 24.73%
YoY- 503.53%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 95,000 100,628 87,632 87,354 58,434 38,258 114,814 -3.10%
PBT 10,222 8,092 4,378 5,146 -128 6,438 25,502 -14.12%
Tax -1,150 -1,364 260 -1,030 -892 -2,046 -9,502 -29.65%
NP 9,072 6,728 4,638 4,116 -1,020 4,392 16,000 -9.01%
-
NP to SH 8,178 6,388 4,638 4,116 -1,020 4,392 16,000 -10.57%
-
Tax Rate 11.25% 16.86% -5.94% 20.02% - 31.78% 37.26% -
Total Cost 85,928 93,900 82,994 83,238 59,454 33,866 98,814 -2.30%
-
Net Worth 103,067 110,039 98,998 93,730 101,328 105,753 97,231 0.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 103,067 110,039 98,998 93,730 101,328 105,753 97,231 0.97%
NOSH 67,364 71,454 67,807 67,920 67,105 53,955 54,017 3.74%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.55% 6.69% 5.29% 4.71% -1.75% 11.48% 13.94% -
ROE 7.93% 5.81% 4.68% 4.39% -1.01% 4.15% 16.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 141.02 140.83 129.24 128.61 87.08 70.91 212.55 -6.60%
EPS 12.14 9.48 6.84 6.06 -1.52 8.14 29.62 -13.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.54 1.46 1.38 1.51 1.96 1.80 -2.67%
Adjusted Per Share Value based on latest NOSH - 68,121
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.69 31.45 27.39 27.30 18.26 11.96 35.89 -3.10%
EPS 2.56 2.00 1.45 1.29 -0.32 1.37 5.00 -10.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3221 0.3439 0.3094 0.293 0.3167 0.3305 0.3039 0.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.74 0.70 1.38 1.33 1.27 2.90 2.30 -
P/RPS 0.52 0.50 1.07 1.03 1.46 4.09 1.08 -11.46%
P/EPS 6.10 7.83 20.18 21.95 -83.55 35.63 7.77 -3.95%
EY 16.41 12.77 4.96 4.56 -1.20 2.81 12.88 4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.95 0.96 0.84 1.48 1.28 -15.07%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/02/07 08/03/06 01/03/05 26/02/04 26/02/03 28/02/02 27/02/01 -
Price 0.75 0.93 1.08 1.25 1.19 2.49 2.09 -
P/RPS 0.53 0.66 0.84 0.97 1.37 3.51 0.98 -9.73%
P/EPS 6.18 10.40 15.79 20.63 -78.29 30.59 7.06 -2.19%
EY 16.19 9.61 6.33 4.85 -1.28 3.27 14.17 2.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.60 0.74 0.91 0.79 1.27 1.16 -13.37%

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