[KOBAY] YoY 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- 86.2%
YoY- -121.95%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
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 23,522 23,930 21,971 15,530 14,123 28,461 13,802 -0.56%
PBT 1,577 1,919 1,182 319 1,956 6,468 2,835 0.62%
Tax -167 -465 -357 -524 -1,022 -2,601 -682 1.50%
NP 1,410 1,454 825 -205 934 3,867 2,153 0.45%
-
NP to SH 1,333 1,454 825 -205 934 3,867 2,153 0.51%
-
Tax Rate 10.59% 24.23% 30.20% 164.26% 52.25% 40.21% 24.06% -
Total Cost 22,112 22,476 21,146 15,735 13,189 24,594 11,649 -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 1.36% 1.49% 0.90% -0.20% 0.93% 4.16% 2.75% -
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 34.94 35.38 32.49 28.79 26.16 52.70 25.90 -0.31%
EPS 1.98 2.15 1.22 -0.38 1.73 7.16 4.04 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 7.35 7.48 6.87 4.85 4.41 8.90 4.31 -0.56%
EPS 0.42 0.45 0.26 -0.06 0.29 1.21 0.67 0.49%
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 2.00 3.28 4.12 5.73 5.62 5.33 0.00 -100.00%
P/EPS 35.35 53.95 109.84 -434.21 84.97 39.25 0.00 -100.00%
EY 2.83 1.85 0.91 -0.23 1.18 2.55 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 1.95 3.39 3.97 4.76 10.51 4.93 0.00 -100.00%
P/EPS 34.34 55.81 105.74 -360.53 158.96 36.31 0.00 -100.00%
EY 2.91 1.79 0.95 -0.28 0.63 2.75 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