[KOBAY] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -1021.44%
YoY- -436.17%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 87,354 87,884 69,177 63,950 58,434 62,120 34,697 84.75%
PBT 5,146 4,728 -10,454 -10,796 -128 1,276 2,519 60.79%
Tax -1,030 -1,428 60 -642 -892 -2,096 -1,453 -20.44%
NP 4,116 3,300 -10,394 -11,438 -1,020 -820 1,066 145.51%
-
NP to SH 4,116 3,300 -10,394 -11,438 -1,020 -820 1,066 145.51%
-
Tax Rate 20.02% 30.20% - - - 164.26% 57.68% -
Total Cost 83,238 84,584 79,571 75,389 59,454 62,940 33,631 82.67%
-
Net Worth 93,730 91,967 91,389 94,497 101,328 104,118 104,976 -7.25%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 93,730 91,967 91,389 94,497 101,328 104,118 104,976 -7.25%
NOSH 67,920 67,622 67,696 67,498 67,105 53,947 54,111 16.31%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.71% 3.75% -15.03% -17.89% -1.75% -1.32% 3.07% -
ROE 4.39% 3.59% -11.37% -12.10% -1.01% -0.79% 1.02% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 128.61 129.96 102.19 94.74 87.08 115.15 64.12 58.84%
EPS 6.06 4.88 -15.35 -16.95 -1.52 -1.52 1.97 111.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.35 1.40 1.51 1.93 1.94 -20.26%
Adjusted Per Share Value based on latest NOSH - 67,523
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.78 26.94 21.21 19.61 17.91 19.04 10.64 84.72%
EPS 1.26 1.01 -3.19 -3.51 -0.31 -0.25 0.33 143.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2874 0.282 0.2802 0.2897 0.3107 0.3192 0.3218 -7.24%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.33 1.34 1.47 1.10 1.27 1.65 2.30 -
P/RPS 1.03 1.03 1.44 1.16 1.46 1.43 3.59 -56.40%
P/EPS 21.95 27.46 -9.57 -6.49 -83.55 -108.55 116.75 -67.08%
EY 4.56 3.64 -10.44 -15.41 -1.20 -0.92 0.86 203.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 1.09 0.79 0.84 0.85 1.19 -13.30%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 27/11/03 28/08/03 29/05/03 26/02/03 29/11/02 30/08/02 -
Price 1.25 1.29 1.41 1.34 1.19 1.37 2.10 -
P/RPS 0.97 0.99 1.38 1.41 1.37 1.19 3.28 -55.51%
P/EPS 20.63 26.43 -9.18 -7.91 -78.29 -90.13 106.60 -66.44%
EY 4.85 3.78 -10.89 -12.65 -1.28 -1.11 0.94 197.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.95 1.04 0.96 0.79 0.71 1.08 -10.76%

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