[KOBAY] QoQ TTM 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- -31.39%
YoY- -59.03%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 36,051 34,644 38,682 52,685 76,625 90,963 99,915 -49.28%
PBT 843 2,480 5,179 8,454 13,411 17,923 22,575 -88.80%
Tax -1,011 -1,509 -1,262 -2,316 -4,465 -6,044 -7,563 -73.82%
NP -168 971 3,917 6,138 8,946 11,879 15,012 -
-
NP to SH -168 971 3,917 6,138 8,946 11,879 15,012 -
-
Tax Rate 119.93% 60.85% 24.37% 27.40% 33.29% 33.72% 33.50% -
Total Cost 36,219 33,673 34,765 46,547 67,679 79,084 84,903 -43.30%
-
Net Worth 104,118 104,830 53,939 53,931 100,418 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 - - - - - - 802 -
Div Payout % - - - - - - 5.34% -
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 53,939 53,931 100,418 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 -0.47% 2.80% 10.13% 11.65% 11.68% 13.06% 15.02% -
ROE -0.16% 0.93% 7.26% 11.38% 8.91% 11.95% 15.10% -
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 66.83 64.11 71.71 97.69 141.93 168.33 184.94 -49.23%
EPS -0.31 1.80 7.26 11.38 16.57 21.98 27.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.93 1.94 1.00 1.00 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 11.27 10.83 12.09 16.47 23.95 28.43 31.23 -49.28%
EPS -0.05 0.30 1.22 1.92 2.80 3.71 4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.3254 0.3277 0.1686 0.1686 0.3139 0.3108 0.3107 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 2.47 3.59 3.57 2.97 1.04 1.10 0.88 98.85%
P/EPS -529.84 128.00 35.25 25.48 8.87 8.42 5.83 -
EY -0.19 0.78 2.84 3.92 11.27 11.88 17.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 0.85 1.19 2.56 2.90 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 - -
Price 1.37 2.10 2.41 2.49 2.75 1.93 0.00 -
P/RPS 2.05 3.28 3.36 2.55 1.94 1.15 0.00 -
P/EPS -439.93 116.87 33.19 21.88 16.60 8.78 0.00 -
EY -0.23 0.86 3.01 4.57 6.03 11.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.08 2.41 2.49 1.48 1.05 0.00 -

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