[KOBAY] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -68.72%
YoY- -75.85%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 34,697 32,449 38,258 56,492 90,963 102,157 114,814 -55.06%
PBT 2,519 4,704 6,438 7,824 17,986 21,892 25,502 -78.72%
Tax -1,453 -1,301 -2,046 -4,088 -6,044 -7,789 -9,502 -71.50%
NP 1,066 3,402 4,392 3,736 11,942 14,102 16,000 -83.64%
-
NP to SH 1,066 3,402 4,392 3,736 11,942 14,102 16,000 -83.64%
-
Tax Rate 57.68% 27.66% 31.78% 52.25% 33.60% 35.58% 37.26% -
Total Cost 33,631 29,046 33,866 52,756 79,021 88,054 98,814 -51.34%
-
Net Worth 104,976 106,288 105,753 100,418 99,364 99,395 97,231 5.25%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 104,976 106,288 105,753 100,418 99,364 99,395 97,231 5.25%
NOSH 54,111 53,953 53,955 53,988 54,002 54,019 54,017 0.11%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.07% 10.49% 11.48% 6.61% 13.13% 13.80% 13.94% -
ROE 1.02% 3.20% 4.15% 3.72% 12.02% 14.19% 16.46% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 64.12 60.14 70.91 104.64 168.44 189.11 212.55 -55.11%
EPS 1.97 6.31 8.14 6.92 22.11 26.11 29.62 -83.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.97 1.96 1.86 1.84 1.84 1.80 5.13%
Adjusted Per Share Value based on latest NOSH - 53,988
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 10.84 10.14 11.96 17.66 28.43 31.93 35.89 -55.08%
EPS 0.33 1.06 1.37 1.17 3.73 4.41 5.00 -83.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3281 0.3322 0.3305 0.3139 0.3106 0.3107 0.3039 5.25%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.30 2.56 2.90 1.47 1.85 1.62 2.30 -
P/RPS 3.59 4.26 4.09 1.40 1.10 0.86 1.08 123.22%
P/EPS 116.75 40.59 35.63 21.24 8.37 6.21 7.77 511.94%
EY 0.86 2.46 2.81 4.71 11.95 16.12 12.88 -83.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.30 1.48 0.79 1.01 0.88 1.28 -4.75%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 30/05/02 28/02/02 30/11/01 30/08/01 22/05/01 27/02/01 -
Price 2.10 2.41 2.49 2.75 1.93 1.71 2.09 -
P/RPS 3.28 4.01 3.51 2.63 1.15 0.90 0.98 124.24%
P/EPS 106.60 38.21 30.59 39.74 8.73 6.55 7.06 513.94%
EY 0.94 2.62 3.27 2.52 11.46 15.27 14.17 -83.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.22 1.27 1.48 1.05 0.93 1.16 -4.66%

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