[KOBAY] YoY Annualized 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- -24.39%
YoY- -123.22%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 100,628 87,632 87,354 58,434 38,258 114,814 57,300 -0.59%
PBT 8,092 4,378 5,146 -128 6,438 25,502 12,940 0.50%
Tax -1,364 260 -1,030 -892 -2,046 -9,502 -3,516 1.01%
NP 6,728 4,638 4,116 -1,020 4,392 16,000 9,424 0.35%
-
NP to SH 6,388 4,638 4,116 -1,020 4,392 16,000 9,424 0.41%
-
Tax Rate 16.86% -5.94% 20.02% - 31.78% 37.26% 27.17% -
Total Cost 93,900 82,994 83,238 59,454 33,866 98,814 47,876 -0.71%
-
Net Worth 110,039 98,998 93,730 101,328 105,753 97,231 81,020 -0.32%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 110,039 98,998 93,730 101,328 105,753 97,231 81,020 -0.32%
NOSH 71,454 67,807 67,920 67,105 53,955 54,017 53,303 -0.31%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.69% 5.29% 4.71% -1.75% 11.48% 13.94% 16.45% -
ROE 5.81% 4.68% 4.39% -1.01% 4.15% 16.46% 11.63% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 140.83 129.24 128.61 87.08 70.91 212.55 107.50 -0.28%
EPS 9.48 6.84 6.06 -1.52 8.14 29.62 17.68 0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.46 1.38 1.51 1.96 1.80 1.52 -0.01%
Adjusted Per Share Value based on latest NOSH - 67,777
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 31.45 27.39 27.30 18.26 11.96 35.89 17.91 -0.59%
EPS 2.00 1.45 1.29 -0.32 1.37 5.00 2.95 0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3439 0.3094 0.293 0.3167 0.3305 0.3039 0.2532 -0.32%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.70 1.38 1.33 1.27 2.90 2.30 0.00 -
P/RPS 0.50 1.07 1.03 1.46 4.09 1.08 0.00 -100.00%
P/EPS 7.83 20.18 21.95 -83.55 35.63 7.77 0.00 -100.00%
EY 12.77 4.96 4.56 -1.20 2.81 12.88 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.95 0.96 0.84 1.48 1.28 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 08/03/06 01/03/05 26/02/04 26/02/03 28/02/02 27/02/01 23/02/00 -
Price 0.93 1.08 1.25 1.19 2.49 2.09 5.95 -
P/RPS 0.66 0.84 0.97 1.37 3.51 0.98 5.53 2.28%
P/EPS 10.40 15.79 20.63 -78.29 30.59 7.06 33.65 1.25%
EY 9.61 6.33 4.85 -1.28 3.27 14.17 2.97 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.74 0.91 0.79 1.27 1.16 3.91 2.01%

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