[KOBAY] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -6.79%
YoY- 164.57%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 37,164 92,590 95,580 92,762 83,637 44,732 52,685 -5.64%
PBT 91 6,104 4,702 5,463 -7,817 -803 8,454 -52.99%
Tax 384 -777 -839 -410 -9 -932 -2,316 -
NP 475 5,327 3,863 5,053 -7,826 -1,735 6,138 -34.70%
-
NP to SH 573 4,788 3,678 5,053 -7,826 -1,735 6,138 -32.63%
-
Tax Rate -421.98% 12.73% 17.84% 7.51% - - 27.40% -
Total Cost 36,689 87,263 91,717 87,709 91,463 46,467 46,547 -3.88%
-
Net Worth 101,205 103,049 103,838 98,664 94,007 102,344 53,931 11.05%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,020 2,313 1,996 2,034 - - - -
Div Payout % 352.60% 48.33% 54.28% 40.27% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 101,205 103,049 103,838 98,664 94,007 102,344 53,931 11.05%
NOSH 67,470 67,352 67,427 67,578 68,121 67,777 53,931 3.80%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.28% 5.75% 4.04% 5.45% -9.36% -3.88% 11.65% -
ROE 0.57% 4.65% 3.54% 5.12% -8.32% -1.70% 11.38% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 55.08 137.47 141.75 137.27 122.78 66.00 97.69 -9.10%
EPS 0.85 7.11 5.45 7.48 -11.49 -2.56 11.38 -35.09%
DPS 3.00 3.50 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.50 1.53 1.54 1.46 1.38 1.51 1.00 6.98%
Adjusted Per Share Value based on latest NOSH - 67,578
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.62 28.94 29.87 28.99 26.14 13.98 16.47 -5.64%
EPS 0.18 1.50 1.15 1.58 -2.45 -0.54 1.92 -32.58%
DPS 0.63 0.72 0.62 0.64 0.00 0.00 0.00 -
NAPS 0.3163 0.3221 0.3246 0.3084 0.2938 0.3199 0.1686 11.05%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.70 0.74 0.70 1.38 1.33 1.27 2.90 -
P/RPS 1.27 0.54 0.49 1.01 1.08 1.92 2.97 -13.19%
P/EPS 82.42 10.41 12.83 18.46 -11.58 -49.61 25.48 21.59%
EY 1.21 9.61 7.79 5.42 -8.64 -2.02 3.92 -17.78%
DY 4.29 4.73 4.29 2.17 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.45 0.95 0.96 0.84 2.90 -26.15%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 09/02/07 08/03/06 01/03/05 26/02/04 26/02/03 28/02/02 -
Price 0.70 0.75 0.93 1.08 1.25 1.19 2.49 -
P/RPS 1.27 0.55 0.66 0.79 1.02 1.80 2.55 -10.96%
P/EPS 82.42 10.55 17.05 14.44 -10.88 -46.49 21.88 24.72%
EY 1.21 9.48 5.87 6.92 -9.19 -2.15 4.57 -19.85%
DY 4.29 4.67 3.23 2.78 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.60 0.74 0.91 0.79 2.49 -24.25%

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