[KOBAY] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -48.78%
YoY- -124.17%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 21,971 21,214 18,746 13,687 15,530 10,360 5,208 160.85%
PBT 1,182 -2,357 -8,033 -383 319 -1,099 309 144.39%
Tax -357 542 -36 78 -524 1,099 47 -
NP 825 -1,815 -8,069 -305 -205 0 356 75.03%
-
NP to SH 825 -1,815 -8,069 -305 -205 -1,486 356 75.03%
-
Tax Rate 30.20% - - - 164.26% - -15.21% -
Total Cost 21,146 23,029 26,815 13,992 15,735 10,360 4,852 166.57%
-
Net Worth 91,967 89,966 94,532 102,344 104,118 104,830 106,260 -9.17%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,967 89,966 94,532 102,344 104,118 104,830 106,260 -9.17%
NOSH 67,622 67,643 67,523 67,777 53,947 54,036 53,939 16.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.75% -8.56% -43.04% -2.23% -1.32% 0.00% 6.84% -
ROE 0.90% -2.02% -8.54% -0.30% -0.20% -1.42% 0.34% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 32.49 31.36 27.76 20.19 28.79 19.17 9.66 124.31%
EPS 1.22 -2.68 -11.95 -0.45 -0.38 -2.75 0.66 50.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.40 1.51 1.93 1.94 1.97 -21.87%
Adjusted Per Share Value based on latest NOSH - 67,777
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.74 6.50 5.75 4.20 4.76 3.18 1.60 160.60%
EPS 0.25 -0.56 -2.47 -0.09 -0.06 -0.46 0.11 72.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.282 0.2758 0.2898 0.3138 0.3192 0.3214 0.3258 -9.16%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.34 1.47 1.10 1.27 1.65 2.30 2.56 -
P/RPS 4.12 4.69 3.96 6.29 5.73 12.00 26.51 -71.06%
P/EPS 109.84 -54.79 -9.21 -282.22 -434.21 -83.64 387.88 -56.84%
EY 0.91 -1.83 -10.86 -0.35 -0.23 -1.20 0.26 130.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.11 0.79 0.84 0.85 1.19 1.30 -16.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 29/05/03 26/02/03 29/11/02 30/08/02 30/05/02 -
Price 1.29 1.41 1.34 1.19 1.37 2.10 2.41 -
P/RPS 3.97 4.50 4.83 5.89 4.76 10.95 24.96 -70.61%
P/EPS 105.74 -52.55 -11.21 -264.44 -360.53 -76.36 365.15 -56.19%
EY 0.95 -1.90 -8.92 -0.38 -0.28 -1.31 0.27 131.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.06 0.96 0.79 0.71 1.08 1.22 -15.34%

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