[KOBAY] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 3.44%
YoY- 69.78%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 56,492 90,963 102,157 114,814 113,844 69,734 61,916 -5.92%
PBT 7,824 17,986 21,892 25,502 25,872 16,293 13,432 -30.23%
Tax -4,088 -6,044 -7,789 -9,502 -10,404 -4,536 -3,753 5.86%
NP 3,736 11,942 14,102 16,000 15,468 11,757 9,678 -46.95%
-
NP to SH 3,736 11,942 14,102 16,000 15,468 11,757 9,678 -46.95%
-
Tax Rate 52.25% 33.60% 35.58% 37.26% 40.21% 27.84% 27.94% -
Total Cost 52,756 79,021 88,054 98,814 98,376 57,977 52,237 0.66%
-
Net Worth 100,418 99,364 99,395 97,231 92,894 88,257 85,146 11.61%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - 802 - -
Div Payout % - - - - - 6.82% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 100,418 99,364 99,395 97,231 92,894 88,257 85,146 11.61%
NOSH 53,988 54,002 54,019 54,017 54,008 53,489 53,890 0.12%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.61% 13.13% 13.80% 13.94% 13.59% 16.86% 15.63% -
ROE 3.72% 12.02% 14.19% 16.46% 16.65% 13.32% 11.37% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 104.64 168.44 189.11 212.55 210.79 130.37 114.89 -6.03%
EPS 6.92 22.11 26.11 29.62 28.64 21.98 17.96 -47.01%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.86 1.84 1.84 1.80 1.72 1.65 1.58 11.47%
Adjusted Per Share Value based on latest NOSH - 53,978
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 17.66 28.43 31.93 35.89 35.58 21.80 19.35 -5.90%
EPS 1.17 3.73 4.41 5.00 4.83 3.67 3.03 -46.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.3139 0.3106 0.3107 0.3039 0.2903 0.2759 0.2661 11.63%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.47 1.85 1.62 2.30 2.81 3.48 5.10 -
P/RPS 1.40 1.10 0.86 1.08 1.33 2.67 4.44 -53.64%
P/EPS 21.24 8.37 6.21 7.77 9.81 15.83 28.40 -17.59%
EY 4.71 11.95 16.12 12.88 10.19 6.32 3.52 21.40%
DY 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
P/NAPS 0.79 1.01 0.88 1.28 1.63 2.11 3.23 -60.85%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 30/08/01 22/05/01 27/02/01 27/11/00 - 31/05/00 -
Price 2.75 1.93 1.71 2.09 2.60 0.00 4.36 -
P/RPS 2.63 1.15 0.90 0.98 1.23 0.00 3.79 -21.60%
P/EPS 39.74 8.73 6.55 7.06 9.08 0.00 24.28 38.84%
EY 2.52 11.46 15.27 14.17 11.02 0.00 4.12 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.05 0.93 1.16 1.51 0.00 2.76 -33.97%

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