[KOBAY] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -517.42%
YoY- -208.86%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 18,746 13,687 15,530 10,360 5,208 5,006 14,123 20.79%
PBT -8,033 -383 319 -1,099 309 1,263 1,956 -
Tax -36 78 -524 1,099 47 -1 -1,022 -89.27%
NP -8,069 -305 -205 0 356 1,262 934 -
-
NP to SH -8,069 -305 -205 -1,486 356 1,262 934 -
-
Tax Rate - - 164.26% - -15.21% 0.08% 52.25% -
Total Cost 26,815 13,992 15,735 10,360 4,852 3,744 13,189 60.55%
-
Net Worth 94,532 102,344 104,118 104,830 106,260 105,705 100,418 -3.95%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 94,532 102,344 104,118 104,830 106,260 105,705 100,418 -3.95%
NOSH 67,523 67,777 53,947 54,036 53,939 53,931 53,988 16.09%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -43.04% -2.23% -1.32% 0.00% 6.84% 25.21% 6.61% -
ROE -8.54% -0.30% -0.20% -1.42% 0.34% 1.19% 0.93% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 27.76 20.19 28.79 19.17 9.66 9.28 26.16 4.04%
EPS -11.95 -0.45 -0.38 -2.75 0.66 2.34 1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.51 1.93 1.94 1.97 1.96 1.86 -17.26%
Adjusted Per Share Value based on latest NOSH - 54,036
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.86 4.28 4.85 3.24 1.63 1.56 4.41 20.88%
EPS -2.52 -0.10 -0.06 -0.46 0.11 0.39 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2955 0.3199 0.3254 0.3277 0.3321 0.3304 0.3139 -3.95%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.10 1.27 1.65 2.30 2.56 2.90 1.47 -
P/RPS 3.96 6.29 5.73 12.00 26.51 31.24 5.62 -20.83%
P/EPS -9.21 -282.22 -434.21 -83.64 387.88 123.93 84.97 -
EY -10.86 -0.35 -0.23 -1.20 0.26 0.81 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.85 1.19 1.30 1.48 0.79 0.00%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 29/11/02 30/08/02 30/05/02 28/02/02 30/11/01 -
Price 1.34 1.19 1.37 2.10 2.41 2.49 2.75 -
P/RPS 4.83 5.89 4.76 10.95 24.96 26.83 10.51 -40.47%
P/EPS -11.21 -264.44 -360.53 -76.36 365.15 106.41 158.96 -
EY -8.92 -0.38 -0.28 -1.31 0.27 0.94 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.79 0.71 1.08 1.22 1.27 1.48 -25.08%

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