[KOBAY] YoY Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 33.22%
YoY- 146.1%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 42,208 95,404 89,082 92,623 69,177 34,697 90,963 -12.00%
PBT 3,283 4,905 2,854 5,847 -10,454 2,519 17,986 -24.67%
Tax 50 -750 334 -1,055 60 -1,453 -6,044 -
NP 3,333 4,155 3,188 4,792 -10,394 1,066 11,942 -19.15%
-
NP to SH 2,924 3,893 2,803 4,792 -10,394 1,066 11,942 -20.89%
-
Tax Rate -1.52% 15.29% -11.70% 18.04% - 57.68% 33.60% -
Total Cost 38,875 91,249 85,894 87,831 79,571 33,631 79,021 -11.14%
-
Net Worth 99,689 99,075 97,279 96,498 91,389 104,976 99,364 0.05%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,020 2,358 2,026 2,038 - - - -
Div Payout % 69.11% 60.59% 72.30% 42.54% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 99,689 99,075 97,279 96,498 91,389 104,976 99,364 0.05%
NOSH 67,357 67,398 67,555 67,956 67,696 54,111 54,002 3.75%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.90% 4.36% 3.58% 5.17% -15.03% 3.07% 13.13% -
ROE 2.93% 3.93% 2.88% 4.97% -11.37% 1.02% 12.02% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 62.66 141.55 131.86 136.30 102.19 64.12 168.44 -15.18%
EPS 4.34 5.78 4.15 7.05 -15.35 1.97 22.11 -23.75%
DPS 3.00 3.50 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.48 1.47 1.44 1.42 1.35 1.94 1.84 -3.56%
Adjusted Per Share Value based on latest NOSH - 67,831
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 13.19 29.82 27.84 28.95 21.62 10.84 28.43 -12.00%
EPS 0.91 1.22 0.88 1.50 -3.25 0.33 3.73 -20.94%
DPS 0.63 0.74 0.63 0.64 0.00 0.00 0.00 -
NAPS 0.3116 0.3097 0.3041 0.3016 0.2856 0.3281 0.3106 0.05%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.74 0.74 0.82 1.34 1.47 2.30 1.85 -
P/RPS 1.18 0.52 0.62 0.98 1.44 3.59 1.10 1.17%
P/EPS 17.05 12.81 19.76 19.00 -9.57 116.75 8.37 12.58%
EY 5.87 7.81 5.06 5.26 -10.44 0.86 11.95 -11.16%
DY 4.05 4.73 3.66 2.24 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.57 0.94 1.09 1.19 1.01 -11.05%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 30/08/05 27/08/04 28/08/03 30/08/02 30/08/01 -
Price 0.69 0.65 0.80 1.19 1.41 2.10 1.93 -
P/RPS 1.10 0.46 0.61 0.87 1.38 3.28 1.15 -0.73%
P/EPS 15.89 11.25 19.28 16.88 -9.18 106.60 8.73 10.49%
EY 6.29 8.89 5.19 5.93 -10.89 0.94 11.46 -9.51%
DY 4.35 5.38 3.75 2.52 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.56 0.84 1.04 1.08 1.05 -12.53%

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