[KOBAY] QoQ 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- 5.25%
YoY- 59.05%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
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 14,123 14,345 19,211 28,946 28,461 23,297 17,787 -14.24%
PBT 1,956 1,567 3,668 6,220 6,468 6,219 3,604 -33.43%
Tax -1,022 -202 -1,091 -2,150 -2,601 -1,721 -1,057 -2.21%
NP 934 1,365 2,577 4,070 3,867 4,498 2,547 -48.73%
-
NP to SH 934 1,365 2,577 4,070 3,867 4,498 2,547 -48.73%
-
Tax Rate 52.25% 12.89% 29.74% 34.57% 40.21% 27.67% 29.33% -
Total Cost 13,189 12,980 16,634 24,876 24,594 18,799 15,240 -9.17%
-
Net Worth 100,418 99,428 99,406 97,161 92,894 88,248 85,079 11.67%
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 % - - - - - 17.84% - -
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 99,428 99,406 97,161 92,894 88,248 85,079 11.67%
NOSH 53,988 54,037 54,025 53,978 54,008 53,483 53,847 0.17%
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% 9.52% 13.41% 14.06% 13.59% 19.31% 14.32% -
ROE 0.93% 1.37% 2.59% 4.19% 4.16% 5.10% 2.99% -
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 26.16 26.55 35.56 53.62 52.70 43.56 33.03 -14.38%
EPS 1.73 2.53 4.77 7.54 7.16 8.41 4.73 -48.82%
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 4.33 4.40 5.89 8.87 8.73 7.14 5.45 -14.20%
EPS 0.29 0.42 0.79 1.25 1.19 1.38 0.78 -48.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.3079 0.3048 0.3048 0.2979 0.2848 0.2706 0.2608 11.69%
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 5.62 6.97 4.56 4.29 5.33 7.99 15.44 -48.98%
P/EPS 84.97 73.24 33.96 30.50 39.25 41.38 107.82 -14.66%
EY 1.18 1.37 2.94 3.28 2.55 2.42 0.93 17.18%
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 10.51 7.27 4.81 3.90 4.93 0.00 13.20 -14.08%
P/EPS 158.96 76.40 35.85 27.72 36.31 0.00 92.18 43.75%
EY 0.63 1.31 2.79 3.61 2.75 0.00 1.08 -30.16%
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