[KOBAY] QoQ 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- 35.12%
YoY- -68.99%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter 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 10,360 5,208 5,006 14,123 14,345 19,211 -13.20%
PBT 319 -1,099 309 1,263 1,956 1,567 3,668 -80.34%
Tax -524 1,099 47 -1 -1,022 -202 -1,091 -38.64%
NP -205 0 356 1,262 934 1,365 2,577 -
-
NP to SH -205 -1,486 356 1,262 934 1,365 2,577 -
-
Tax Rate 164.26% - -15.21% 0.08% 52.25% 12.89% 29.74% -
Total Cost 15,735 10,360 4,852 3,744 13,189 12,980 16,634 -3.63%
-
Net Worth 104,118 104,830 106,260 105,705 100,418 99,428 99,406 3.13%
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 104,118 104,830 106,260 105,705 100,418 99,428 99,406 3.13%
NOSH 53,947 54,036 53,939 53,931 53,988 54,037 54,025 -0.09%
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% 0.00% 6.84% 25.21% 6.61% 9.52% 13.41% -
ROE -0.20% -1.42% 0.34% 1.19% 0.93% 1.37% 2.59% -
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 19.17 9.66 9.28 26.16 26.55 35.56 -13.12%
EPS -0.38 -2.75 0.66 2.34 1.73 2.53 4.77 -
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 3.18 1.60 1.53 4.33 4.40 5.89 -13.22%
EPS -0.06 -0.46 0.11 0.39 0.29 0.42 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3192 0.3214 0.3258 0.3241 0.3079 0.3048 0.3048 3.12%
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 12.00 26.51 31.24 5.62 6.97 4.56 16.43%
P/EPS -434.21 -83.64 387.88 123.93 84.97 73.24 33.96 -
EY -0.23 -1.20 0.26 0.81 1.18 1.37 2.94 -
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 10.95 24.96 26.83 10.51 7.27 4.81 -0.69%
P/EPS -360.53 -76.36 365.15 106.41 158.96 76.40 35.85 -
EY -0.28 -1.31 0.27 0.94 0.63 1.31 2.79 -
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