[KOBAY] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -2545.57%
YoY- -2366.57%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 23,325 22,042 23,557 18,746 5,208 19,211 17,787 4.61%
PBT 1,414 336 2,140 -8,033 309 3,668 3,604 -14.43%
Tax -587 -112 -601 -36 47 -1,091 -1,057 -9.33%
NP 827 224 1,539 -8,069 356 2,577 2,547 -17.08%
-
NP to SH 733 224 1,539 -8,069 356 2,577 2,547 -18.73%
-
Tax Rate 41.51% 33.33% 28.08% - -15.21% 29.74% 29.33% -
Total Cost 22,498 21,818 22,018 26,815 4,852 16,634 15,240 6.70%
-
Net Worth 98,854 97,745 94,916 94,532 106,260 99,406 85,079 2.53%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 98,854 97,745 94,916 94,532 106,260 99,406 85,079 2.53%
NOSH 67,247 67,878 67,797 67,523 53,939 54,025 53,847 3.77%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.55% 1.02% 6.53% -43.04% 6.84% 13.41% 14.32% -
ROE 0.74% 0.23% 1.62% -8.54% 0.34% 2.59% 2.99% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 34.69 32.47 34.75 27.76 9.66 35.56 33.03 0.82%
EPS 1.09 0.33 2.27 -11.95 0.66 4.77 4.73 -21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.40 1.40 1.97 1.84 1.58 -1.19%
Adjusted Per Share Value based on latest NOSH - 67,523
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.29 6.89 7.36 5.86 1.63 6.00 5.56 4.61%
EPS 0.23 0.07 0.48 -2.52 0.11 0.81 0.80 -18.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.309 0.3055 0.2967 0.2955 0.3321 0.3107 0.2659 2.53%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.87 1.05 1.35 1.10 2.56 1.62 5.10 -
P/RPS 2.51 3.23 3.89 3.96 26.51 4.56 15.44 -26.11%
P/EPS 79.82 318.18 59.47 -9.21 387.88 33.96 107.82 -4.88%
EY 1.25 0.31 1.68 -10.86 0.26 2.94 0.93 5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.73 0.96 0.79 1.30 0.88 3.23 -24.66%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 07/06/06 25/05/05 19/05/04 29/05/03 30/05/02 22/05/01 31/05/00 -
Price 0.75 0.83 1.28 1.34 2.41 1.71 4.36 -
P/RPS 2.16 2.56 3.68 4.83 24.96 4.81 13.20 -26.03%
P/EPS 68.81 251.52 56.39 -11.21 365.15 35.85 92.18 -4.75%
EY 1.45 0.40 1.77 -8.92 0.27 2.79 1.08 5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.91 0.96 1.22 0.93 2.76 -24.51%

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