[KOBAY] QoQ Annualized Quarter Result on 30-Sep-2000 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ- 31.56%
YoY- 79.61%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 90,963 102,157 114,814 113,844 69,734 61,916 57,300 -0.46%
PBT 17,986 21,892 25,502 25,872 16,293 13,432 12,940 -0.33%
Tax -6,044 -7,789 -9,502 -10,404 -4,536 -3,753 -3,516 -0.54%
NP 11,942 14,102 16,000 15,468 11,757 9,678 9,424 -0.23%
-
NP to SH 11,942 14,102 16,000 15,468 11,757 9,678 9,424 -0.23%
-
Tax Rate 33.60% 35.58% 37.26% 40.21% 27.84% 27.94% 27.17% -
Total Cost 79,021 88,054 98,814 98,376 57,977 52,237 47,876 -0.50%
-
Net Worth 99,364 99,395 97,231 92,894 88,257 85,146 81,020 -0.20%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - 802 - - -
Div Payout % - - - - 6.82% - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 99,364 99,395 97,231 92,894 88,257 85,146 81,020 -0.20%
NOSH 54,002 54,019 54,017 54,008 53,489 53,890 53,303 -0.01%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 13.13% 13.80% 13.94% 13.59% 16.86% 15.63% 16.45% -
ROE 12.02% 14.19% 16.46% 16.65% 13.32% 11.37% 11.63% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 168.44 189.11 212.55 210.79 130.37 114.89 107.50 -0.45%
EPS 22.11 26.11 29.62 28.64 21.98 17.96 17.68 -0.22%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.84 1.84 1.80 1.72 1.65 1.58 1.52 -0.19%
Adjusted Per Share Value based on latest NOSH - 54,008
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 28.43 31.93 35.89 35.58 21.80 19.35 17.91 -0.46%
EPS 3.73 4.41 5.00 4.83 3.67 3.03 2.95 -0.23%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.3106 0.3107 0.3039 0.2903 0.2759 0.2661 0.2532 -0.20%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.85 1.62 2.30 2.81 3.48 5.10 0.00 -
P/RPS 1.10 0.86 1.08 1.33 2.67 4.44 0.00 -100.00%
P/EPS 8.37 6.21 7.77 9.81 15.83 28.40 0.00 -100.00%
EY 11.95 16.12 12.88 10.19 6.32 3.52 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
P/NAPS 1.01 0.88 1.28 1.63 2.11 3.23 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 30/08/01 22/05/01 27/02/01 27/11/00 - 31/05/00 23/02/00 -
Price 1.93 1.71 2.09 2.60 0.00 4.36 5.95 -
P/RPS 1.15 0.90 0.98 1.23 0.00 3.79 5.53 1.60%
P/EPS 8.73 6.55 7.06 9.08 0.00 24.28 33.65 1.37%
EY 11.46 15.27 14.17 11.02 0.00 4.12 2.97 -1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.93 1.16 1.51 0.00 2.76 3.91 1.34%

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