[KOBAY] YoY Annualized Quarter 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- -176.92%
YoY- -121.95%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 94,088 95,720 87,884 62,120 56,492 113,844 55,208 -0.56%
PBT 6,308 7,676 4,728 1,276 7,824 25,872 11,340 0.62%
Tax -668 -1,860 -1,428 -2,096 -4,088 -10,404 -2,728 1.50%
NP 5,640 5,816 3,300 -820 3,736 15,468 8,612 0.45%
-
NP to SH 5,332 5,816 3,300 -820 3,736 15,468 8,612 0.51%
-
Tax Rate 10.59% 24.23% 30.20% 164.26% 52.25% 40.21% 24.06% -
Total Cost 88,448 89,904 84,584 62,940 52,756 98,376 46,596 -0.67%
-
Net Worth 98,291 97,384 91,967 104,118 100,418 92,894 78,339 -0.24%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 98,291 97,384 91,967 104,118 100,418 92,894 78,339 -0.24%
NOSH 67,323 67,627 67,622 53,947 53,988 54,008 53,292 -0.24%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 5.99% 6.08% 3.75% -1.32% 6.61% 13.59% 15.60% -
ROE 5.42% 5.97% 3.59% -0.79% 3.72% 16.65% 10.99% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 139.76 141.54 129.96 115.15 104.64 210.79 103.60 -0.31%
EPS 7.92 8.60 4.88 -1.52 6.92 28.64 16.16 0.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.36 1.93 1.86 1.72 1.47 0.00%
Adjusted Per Share Value based on latest NOSH - 53,947
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 29.41 29.92 27.47 19.42 17.66 35.58 17.26 -0.56%
EPS 1.67 1.82 1.03 -0.26 1.17 4.83 2.69 0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3072 0.3044 0.2875 0.3254 0.3139 0.2903 0.2449 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.70 1.16 1.34 1.65 1.47 2.81 0.00 -
P/RPS 0.50 0.82 1.03 1.43 1.40 1.33 0.00 -100.00%
P/EPS 8.84 13.49 27.46 -108.55 21.24 9.81 0.00 -100.00%
EY 11.31 7.41 3.64 -0.92 4.71 10.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.81 0.99 0.85 0.79 1.63 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 05/12/05 30/11/04 27/11/03 29/11/02 30/11/01 27/11/00 22/11/99 -
Price 0.68 1.20 1.29 1.37 2.75 2.60 0.00 -
P/RPS 0.49 0.85 0.99 1.19 2.63 1.23 0.00 -100.00%
P/EPS 8.59 13.95 26.43 -90.13 39.74 9.08 0.00 -100.00%
EY 11.65 7.17 3.78 -1.11 2.52 11.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.83 0.95 0.71 1.48 1.51 0.00 -100.00%

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