[KOBAY] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 122.77%
YoY- 117.54%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 76,831 96,863 91,247 88,448 58,270 38,682 99,915 -4.28%
PBT 5,365 5,780 3,659 2,356 -9,229 5,179 22,575 -21.28%
Tax -191 -1,314 79 -574 -931 -1,262 -7,563 -45.81%
NP 5,174 4,466 3,738 1,782 -10,160 3,917 15,012 -16.25%
-
NP to SH 4,674 4,187 3,738 1,782 -10,160 3,917 15,012 -17.66%
-
Tax Rate 3.56% 22.73% -2.16% 24.36% - 24.37% 33.50% -
Total Cost 71,657 92,397 87,509 86,666 68,430 34,765 84,903 -2.78%
-
Net Worth 100,923 98,854 97,745 94,916 94,532 53,939 99,406 0.25%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,313 1,996 2,034 - - - 802 19.29%
Div Payout % 49.51% 47.68% 54.44% - - - 5.34% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 100,923 98,854 97,745 94,916 94,532 53,939 99,406 0.25%
NOSH 67,282 67,247 67,878 67,797 67,523 53,939 54,025 3.72%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.73% 4.61% 4.10% 2.01% -17.44% 10.13% 15.02% -
ROE 4.63% 4.24% 3.82% 1.88% -10.75% 7.26% 15.10% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 114.19 144.04 134.43 130.46 86.30 71.71 184.94 -7.71%
EPS 6.95 6.23 5.51 2.63 -15.05 7.26 27.79 -20.61%
DPS 3.50 3.00 3.00 0.00 0.00 0.00 1.50 15.15%
NAPS 1.50 1.47 1.44 1.40 1.40 1.00 1.84 -3.34%
Adjusted Per Share Value based on latest NOSH - 67,797
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.01 30.28 28.52 27.65 18.21 12.09 31.23 -4.28%
EPS 1.46 1.31 1.17 0.56 -3.18 1.22 4.69 -17.66%
DPS 0.72 0.62 0.64 0.00 0.00 0.00 0.25 19.26%
NAPS 0.3154 0.309 0.3055 0.2967 0.2955 0.1686 0.3107 0.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.75 0.87 1.05 1.35 1.10 2.56 1.62 -
P/RPS 0.66 0.60 0.78 1.03 1.27 3.57 0.88 -4.67%
P/EPS 10.80 13.97 19.07 51.36 -7.31 35.25 5.83 10.81%
EY 9.26 7.16 5.24 1.95 -13.68 2.84 17.15 -9.75%
DY 4.67 3.45 2.86 0.00 0.00 0.00 0.93 30.84%
P/NAPS 0.50 0.59 0.73 0.96 0.79 2.56 0.88 -8.98%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 07/06/06 25/05/05 19/05/04 29/05/03 30/05/02 - -
Price 0.74 0.75 0.83 1.28 1.34 2.41 0.00 -
P/RPS 0.65 0.52 0.62 0.98 1.55 3.36 0.00 -
P/EPS 10.65 12.05 15.07 48.70 -8.91 33.19 0.00 -
EY 9.39 8.30 6.63 2.05 -11.23 3.01 0.00 -
DY 4.73 4.00 3.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.58 0.91 0.96 2.41 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