[KOBAY] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -22.53%
YoY- -75.87%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 58,434 62,120 34,697 32,449 38,258 56,492 90,963 -25.48%
PBT -128 1,276 2,519 4,704 6,438 7,824 17,986 -
Tax -892 -2,096 -1,453 -1,301 -2,046 -4,088 -6,044 -71.97%
NP -1,020 -820 1,066 3,402 4,392 3,736 11,942 -
-
NP to SH -1,020 -820 1,066 3,402 4,392 3,736 11,942 -
-
Tax Rate - 164.26% 57.68% 27.66% 31.78% 52.25% 33.60% -
Total Cost 59,454 62,940 33,631 29,046 33,866 52,756 79,021 -17.23%
-
Net Worth 101,328 104,118 104,976 106,288 105,753 100,418 99,364 1.30%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 101,328 104,118 104,976 106,288 105,753 100,418 99,364 1.30%
NOSH 67,105 53,947 54,111 53,953 53,955 53,988 54,002 15.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -1.75% -1.32% 3.07% 10.49% 11.48% 6.61% 13.13% -
ROE -1.01% -0.79% 1.02% 3.20% 4.15% 3.72% 12.02% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 87.08 115.15 64.12 60.14 70.91 104.64 168.44 -35.50%
EPS -1.52 -1.52 1.97 6.31 8.14 6.92 22.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.93 1.94 1.97 1.96 1.86 1.84 -12.31%
Adjusted Per Share Value based on latest NOSH - 53,939
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 18.26 19.42 10.84 10.14 11.96 17.66 28.43 -25.49%
EPS -0.32 -0.26 0.33 1.06 1.37 1.17 3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3167 0.3254 0.3281 0.3322 0.3305 0.3139 0.3106 1.30%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.27 1.65 2.30 2.56 2.90 1.47 1.85 -
P/RPS 1.46 1.43 3.59 4.26 4.09 1.40 1.10 20.71%
P/EPS -83.55 -108.55 116.75 40.59 35.63 21.24 8.37 -
EY -1.20 -0.92 0.86 2.46 2.81 4.71 11.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.85 1.19 1.30 1.48 0.79 1.01 -11.53%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 29/11/02 30/08/02 30/05/02 28/02/02 30/11/01 30/08/01 -
Price 1.19 1.37 2.10 2.41 2.49 2.75 1.93 -
P/RPS 1.37 1.19 3.28 4.01 3.51 2.63 1.15 12.34%
P/EPS -78.29 -90.13 106.60 38.21 30.59 39.74 8.73 -
EY -1.28 -1.11 0.94 2.62 3.27 2.52 11.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 1.08 1.22 1.27 1.48 1.05 -17.23%

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