[KOBAY] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 135.12%
YoY- -72.55%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 15,530 34,697 24,337 19,129 14,123 90,963 76,618 -65.46%
PBT 319 2,519 3,528 3,219 1,956 17,986 16,419 -92.75%
Tax -524 -1,453 -976 -1,023 -1,022 -6,044 -5,842 -79.93%
NP -205 1,066 2,552 2,196 934 11,942 10,577 -
-
NP to SH -205 1,066 2,552 2,196 934 11,942 10,577 -
-
Tax Rate 164.26% 57.68% 27.66% 31.78% 52.25% 33.60% 35.58% -
Total Cost 15,735 33,631 21,785 16,933 13,189 79,021 66,041 -61.53%
-
Net Worth 104,118 104,976 106,288 105,753 100,418 99,364 99,395 3.14%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 104,118 104,976 106,288 105,753 100,418 99,364 99,395 3.14%
NOSH 53,947 54,111 53,953 53,955 53,988 54,002 54,019 -0.08%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -1.32% 3.07% 10.49% 11.48% 6.61% 13.13% 13.80% -
ROE -0.20% 1.02% 2.40% 2.08% 0.93% 12.02% 10.64% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.79 64.12 45.11 35.45 26.16 168.44 141.83 -65.42%
EPS -0.38 1.97 4.73 4.07 1.73 22.11 19.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.94 1.97 1.96 1.86 1.84 1.84 3.23%
Adjusted Per Share Value based on latest NOSH - 53,931
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 4.76 10.64 7.46 5.86 4.33 27.89 23.49 -65.46%
EPS -0.06 0.33 0.78 0.67 0.29 3.66 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3192 0.3218 0.3259 0.3242 0.3079 0.3046 0.3047 3.14%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.65 2.30 2.56 2.90 1.47 1.85 1.62 -
P/RPS 5.73 3.59 5.68 8.18 5.62 1.10 1.14 193.13%
P/EPS -434.21 116.75 54.12 71.25 84.97 8.37 8.27 -
EY -0.23 0.86 1.85 1.40 1.18 11.95 12.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.19 1.30 1.48 0.79 1.01 0.88 -2.28%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 30/05/02 28/02/02 30/11/01 30/08/01 22/05/01 -
Price 1.37 2.10 2.41 2.49 2.75 1.93 1.71 -
P/RPS 4.76 3.28 5.34 7.02 10.51 1.15 1.21 148.99%
P/EPS -360.53 106.60 50.95 61.18 158.96 8.73 8.73 -
EY -0.28 0.94 1.96 1.63 0.63 11.46 11.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.08 1.22 1.27 1.48 1.05 0.93 -16.45%

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