[KOBAY] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -24.69%
YoY- -33.59%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 34,644 38,682 52,685 76,625 90,963 99,915 98,491 -50.26%
PBT 2,480 5,179 8,454 13,411 17,923 22,575 22,511 -77.11%
Tax -1,509 -1,262 -2,316 -4,465 -6,044 -7,563 -7,529 -65.85%
NP 971 3,917 6,138 8,946 11,879 15,012 14,982 -83.94%
-
NP to SH 971 3,917 6,138 8,946 11,879 15,012 14,982 -83.94%
-
Tax Rate 60.85% 24.37% 27.40% 33.29% 33.72% 33.50% 33.45% -
Total Cost 33,673 34,765 46,547 67,679 79,084 84,903 83,509 -45.51%
-
Net Worth 104,830 53,939 53,931 100,418 99,428 99,406 97,161 5.20%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - 802 802 -
Div Payout % - - - - - 5.34% 5.35% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 104,830 53,939 53,931 100,418 99,428 99,406 97,161 5.20%
NOSH 54,036 53,939 53,931 53,988 54,037 54,025 53,978 0.07%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.80% 10.13% 11.65% 11.68% 13.06% 15.02% 15.21% -
ROE 0.93% 7.26% 11.38% 8.91% 11.95% 15.10% 15.42% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 64.11 71.71 97.69 141.93 168.33 184.94 182.46 -50.30%
EPS 1.80 7.26 11.38 16.57 21.98 27.79 27.76 -83.94%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 1.94 1.00 1.00 1.86 1.84 1.84 1.80 5.13%
Adjusted Per Share Value based on latest NOSH - 53,988
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 10.62 11.86 16.15 23.49 27.89 30.63 30.20 -50.27%
EPS 0.30 1.20 1.88 2.74 3.64 4.60 4.59 -83.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.25 -
NAPS 0.3214 0.1654 0.1653 0.3079 0.3048 0.3048 0.2979 5.20%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.30 2.56 2.90 1.47 1.85 1.62 2.30 -
P/RPS 3.59 3.57 2.97 1.04 1.10 0.88 1.26 101.36%
P/EPS 128.00 35.25 25.48 8.87 8.42 5.83 8.29 523.18%
EY 0.78 2.84 3.92 11.27 11.88 17.15 12.07 -83.97%
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.65 -
P/NAPS 1.19 2.56 2.90 0.79 1.01 0.88 1.28 -4.75%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 30/05/02 28/02/02 30/11/01 30/08/01 - - -
Price 2.10 2.41 2.49 2.75 1.93 0.00 0.00 -
P/RPS 3.28 3.36 2.55 1.94 1.15 0.00 0.00 -
P/EPS 116.87 33.19 21.88 16.60 8.78 0.00 0.00 -
EY 0.86 3.01 4.57 6.03 11.39 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.41 2.49 1.48 1.05 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