[KOBAY] QoQ TTM Result on 30-Jun-2001 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- -20.87%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 38,682 52,685 76,625 90,963 99,915 98,491 84,393 -40.58%
PBT 5,179 8,454 13,411 17,923 22,575 22,511 19,926 -59.30%
Tax -1,262 -2,316 -4,465 -6,044 -7,563 -7,529 -6,455 -66.34%
NP 3,917 6,138 8,946 11,879 15,012 14,982 13,471 -56.14%
-
NP to SH 3,917 6,138 8,946 11,879 15,012 14,982 13,471 -56.14%
-
Tax Rate 24.37% 27.40% 33.29% 33.72% 33.50% 33.45% 32.39% -
Total Cost 34,765 46,547 67,679 79,084 84,903 83,509 70,922 -37.85%
-
Net Worth 53,939 53,931 100,418 99,428 99,406 97,161 92,894 -30.42%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - 802 802 802 -
Div Payout % - - - - 5.34% 5.35% 5.96% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 53,939 53,931 100,418 99,428 99,406 97,161 92,894 -30.42%
NOSH 53,939 53,931 53,988 54,037 54,025 53,978 54,008 -0.08%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 10.13% 11.65% 11.68% 13.06% 15.02% 15.21% 15.96% -
ROE 7.26% 11.38% 8.91% 11.95% 15.10% 15.42% 14.50% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 71.71 97.69 141.93 168.33 184.94 182.46 156.26 -40.53%
EPS 7.26 11.38 16.57 21.98 27.79 27.76 24.94 -56.10%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
NAPS 1.00 1.00 1.86 1.84 1.84 1.80 1.72 -30.36%
Adjusted Per Share Value based on latest NOSH - 54,037
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 11.86 16.15 23.49 27.89 30.63 30.20 25.87 -40.57%
EPS 1.20 1.88 2.74 3.64 4.60 4.59 4.13 -56.16%
DPS 0.00 0.00 0.00 0.00 0.25 0.25 0.25 -
NAPS 0.1654 0.1653 0.3079 0.3048 0.3048 0.2979 0.2848 -30.41%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.56 2.90 1.47 1.85 1.62 2.30 2.81 -
P/RPS 3.57 2.97 1.04 1.10 0.88 1.26 1.80 57.92%
P/EPS 35.25 25.48 8.87 8.42 5.83 8.29 11.27 114.02%
EY 2.84 3.92 11.27 11.88 17.15 12.07 8.88 -53.26%
DY 0.00 0.00 0.00 0.00 0.93 0.65 0.53 -
P/NAPS 2.56 2.90 0.79 1.01 0.88 1.28 1.63 35.15%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 28/02/02 30/11/01 30/08/01 - - - -
Price 2.41 2.49 2.75 1.93 0.00 0.00 0.00 -
P/RPS 3.36 2.55 1.94 1.15 0.00 0.00 0.00 -
P/EPS 33.19 21.88 16.60 8.78 0.00 0.00 0.00 -
EY 3.01 4.57 6.03 11.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.49 1.48 1.05 0.00 0.00 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