[KOBAY] YoY TTM 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- 16.42%
YoY- -351.07%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 92,590 95,580 92,762 83,637 44,732 52,685 98,491 -1.02%
PBT 6,104 4,702 5,463 -7,817 -803 8,454 22,511 -19.54%
Tax -777 -839 -410 -9 -932 -2,316 -7,529 -31.50%
NP 5,327 3,863 5,053 -7,826 -1,735 6,138 14,982 -15.82%
-
NP to SH 4,788 3,678 5,053 -7,826 -1,735 6,138 14,982 -17.30%
-
Tax Rate 12.73% 17.84% 7.51% - - 27.40% 33.45% -
Total Cost 87,263 91,717 87,709 91,463 46,467 46,547 83,509 0.73%
-
Net Worth 103,049 103,838 98,664 94,007 102,344 53,931 97,161 0.98%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,313 1,996 2,034 - - - 802 19.29%
Div Payout % 48.33% 54.28% 40.27% - - - 5.35% -
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 103,049 103,838 98,664 94,007 102,344 53,931 97,161 0.98%
NOSH 67,352 67,427 67,578 68,121 67,777 53,931 53,978 3.75%
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 5.75% 4.04% 5.45% -9.36% -3.88% 11.65% 15.21% -
ROE 4.65% 3.54% 5.12% -8.32% -1.70% 11.38% 15.42% -
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 137.47 141.75 137.27 122.78 66.00 97.69 182.46 -4.60%
EPS 7.11 5.45 7.48 -11.49 -2.56 11.38 27.76 -20.30%
DPS 3.50 3.00 3.00 0.00 0.00 0.00 1.50 15.15%
NAPS 1.53 1.54 1.46 1.38 1.51 1.00 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 28.94 29.87 28.99 26.14 13.98 16.47 30.78 -1.02%
EPS 1.50 1.15 1.58 -2.45 -0.54 1.92 4.68 -17.26%
DPS 0.72 0.62 0.64 0.00 0.00 0.00 0.25 19.26%
NAPS 0.3221 0.3246 0.3084 0.2938 0.3199 0.1686 0.3037 0.98%
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 0.54 0.49 1.01 1.08 1.92 2.97 1.26 -13.16%
P/EPS 10.41 12.83 18.46 -11.58 -49.61 25.48 8.29 3.86%
EY 9.61 7.79 5.42 -8.64 -2.02 3.92 12.07 -3.72%
DY 4.73 4.29 2.17 0.00 0.00 0.00 0.65 39.18%
P/NAPS 0.48 0.45 0.95 0.96 0.84 2.90 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 - -
Price 0.75 0.93 1.08 1.25 1.19 2.49 0.00 -
P/RPS 0.55 0.66 0.79 1.02 1.80 2.55 0.00 -
P/EPS 10.55 17.05 14.44 -10.88 -46.49 21.88 0.00 -
EY 9.48 5.87 6.92 -9.19 -2.15 4.57 0.00 -
DY 4.67 3.23 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.60 0.74 0.91 0.79 2.49 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