[KOBAY] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -117.3%
YoY- -101.88%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 69,177 58,270 44,732 36,051 34,644 38,682 52,685 19.96%
PBT -10,454 -9,229 -803 843 2,480 5,179 8,454 -
Tax 60 -931 -932 -1,011 -1,509 -1,262 -2,316 -
NP -10,394 -10,160 -1,735 -168 971 3,917 6,138 -
-
NP to SH -10,394 -10,160 -1,735 -168 971 3,917 6,138 -
-
Tax Rate - - - 119.93% 60.85% 24.37% 27.40% -
Total Cost 79,571 68,430 46,467 36,219 33,673 34,765 46,547 43.10%
-
Net Worth 89,966 94,532 102,344 104,118 104,830 53,939 53,931 40.78%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 89,966 94,532 102,344 104,118 104,830 53,939 53,931 40.78%
NOSH 67,643 67,523 67,777 53,947 54,036 53,939 53,931 16.35%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -15.03% -17.44% -3.88% -0.47% 2.80% 10.13% 11.65% -
ROE -11.55% -10.75% -1.70% -0.16% 0.93% 7.26% 11.38% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 102.27 86.30 66.00 66.83 64.11 71.71 97.69 3.11%
EPS -15.37 -15.05 -2.56 -0.31 1.80 7.26 11.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.40 1.51 1.93 1.94 1.00 1.00 21.00%
Adjusted Per Share Value based on latest NOSH - 53,947
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.21 17.86 13.71 11.05 10.62 11.86 16.15 19.98%
EPS -3.19 -3.11 -0.53 -0.05 0.30 1.20 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2758 0.2898 0.3138 0.3192 0.3214 0.1654 0.1653 40.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.47 1.10 1.27 1.65 2.30 2.56 2.90 -
P/RPS 1.44 1.27 1.92 2.47 3.59 3.57 2.97 -38.36%
P/EPS -9.57 -7.31 -49.61 -529.84 128.00 35.25 25.48 -
EY -10.45 -13.68 -2.02 -0.19 0.78 2.84 3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.79 0.84 0.85 1.19 2.56 2.90 -47.37%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 26/02/03 29/11/02 30/08/02 30/05/02 28/02/02 -
Price 1.41 1.34 1.19 1.37 2.10 2.41 2.49 -
P/RPS 1.38 1.55 1.80 2.05 3.28 3.36 2.55 -33.66%
P/EPS -9.18 -8.91 -46.49 -439.93 116.87 33.19 21.88 -
EY -10.90 -11.23 -2.15 -0.23 0.86 3.01 4.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 0.79 0.71 1.08 2.41 2.49 -43.49%

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