[KOBAY] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 77.51%
YoY- -22.14%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 21,765 23,224 25,389 21,214 10,360 14,345 23,297 -1.12%
PBT -421 329 1,134 -2,357 -1,099 1,567 6,219 -
Tax 385 -45 61 542 1,099 -202 -1,721 -
NP -36 284 1,195 -1,815 0 1,365 4,498 -
-
NP to SH -34 260 1,195 -1,815 -1,486 1,365 4,498 -
-
Tax Rate - 13.68% -5.38% - - 12.89% 27.67% -
Total Cost 21,801 22,940 24,194 23,029 10,360 12,980 18,799 2.49%
-
Net Worth 97,183 66,551 67,831 89,966 104,830 99,428 88,248 1.61%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,313 1,996 2,034 - - - 802 19.29%
Div Payout % 0.00% 767.90% 170.29% - - - 17.84% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 97,183 66,551 67,831 89,966 104,830 99,428 88,248 1.61%
NOSH 66,111 66,551 67,831 67,643 54,036 54,037 53,483 3.59%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.17% 1.22% 4.71% -8.56% 0.00% 9.52% 19.31% -
ROE -0.03% 0.39% 1.76% -2.02% -1.42% 1.37% 5.10% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.92 34.90 37.43 31.36 19.17 26.55 43.56 -4.55%
EPS -0.05 0.38 1.76 -2.68 -2.75 2.53 8.41 -
DPS 3.50 3.00 3.00 0.00 0.00 0.00 1.50 15.15%
NAPS 1.47 1.00 1.00 1.33 1.94 1.84 1.65 -1.90%
Adjusted Per Share Value based on latest NOSH - 67,643
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.80 7.26 7.94 6.63 3.24 4.48 7.28 -1.12%
EPS -0.01 0.08 0.37 -0.57 -0.46 0.43 1.41 -
DPS 0.72 0.62 0.64 0.00 0.00 0.00 0.25 19.26%
NAPS 0.3038 0.208 0.212 0.2812 0.3277 0.3108 0.2758 1.62%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.74 0.82 1.34 1.47 2.30 1.85 3.48 -
P/RPS 2.25 2.35 3.58 4.69 12.00 6.97 7.99 -19.03%
P/EPS -1,438.89 209.89 76.06 -54.79 -83.64 73.24 41.38 -
EY -0.07 0.48 1.31 -1.83 -1.20 1.37 2.42 -
DY 4.73 3.66 2.24 0.00 0.00 0.00 0.43 49.10%
P/NAPS 0.50 0.82 1.34 1.11 1.19 1.01 2.11 -21.32%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 27/08/04 28/08/03 30/08/02 30/08/01 - -
Price 0.65 0.80 1.19 1.41 2.10 1.93 0.00 -
P/RPS 1.97 2.29 3.18 4.50 10.95 7.27 0.00 -
P/EPS -1,263.89 204.77 67.55 -52.55 -76.36 76.40 0.00 -
EY -0.08 0.49 1.48 -1.90 -1.31 1.31 0.00 -
DY 5.38 3.75 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.80 1.19 1.06 1.08 1.05 0.00 -

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