[KOBAY] QoQ TTM Result on 31-Dec-2000 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 11.22%
YoY- 217.95%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 76,625 90,963 99,915 98,491 84,393 69,734 46,437 39.59%
PBT 13,411 17,923 22,575 22,511 19,926 16,293 10,074 20.99%
Tax -4,465 -6,044 -7,563 -7,529 -6,455 -4,536 -2,815 35.96%
NP 8,946 11,879 15,012 14,982 13,471 11,757 7,259 14.93%
-
NP to SH 8,946 11,879 15,012 14,982 13,471 11,757 7,259 14.93%
-
Tax Rate 33.29% 33.72% 33.50% 33.45% 32.39% 27.84% 27.94% -
Total Cost 67,679 79,084 84,903 83,509 70,922 57,977 39,178 43.92%
-
Net Worth 100,418 99,428 99,406 97,161 92,894 88,248 85,079 11.67%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - 802 802 802 802 - -
Div Payout % - - 5.34% 5.35% 5.96% 6.82% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 100,418 99,428 99,406 97,161 92,894 88,248 85,079 11.67%
NOSH 53,988 54,037 54,025 53,978 54,008 53,483 53,847 0.17%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 11.68% 13.06% 15.02% 15.21% 15.96% 16.86% 15.63% -
ROE 8.91% 11.95% 15.10% 15.42% 14.50% 13.32% 8.53% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 141.93 168.33 184.94 182.46 156.26 130.38 86.24 39.35%
EPS 16.57 21.98 27.79 27.76 24.94 21.98 13.48 14.73%
DPS 0.00 0.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.86 1.84 1.84 1.80 1.72 1.65 1.58 11.47%
Adjusted Per Share Value based on latest NOSH - 53,978
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 23.49 27.89 30.63 30.20 25.87 21.38 14.24 39.56%
EPS 2.74 3.64 4.60 4.59 4.13 3.60 2.23 14.70%
DPS 0.00 0.00 0.25 0.25 0.25 0.25 0.00 -
NAPS 0.3079 0.3048 0.3048 0.2979 0.2848 0.2706 0.2608 11.69%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.47 1.85 1.62 2.30 2.81 3.48 5.10 -
P/RPS 1.04 1.10 0.88 1.26 1.80 2.67 5.91 -68.56%
P/EPS 8.87 8.42 5.83 8.29 11.27 15.83 37.83 -61.94%
EY 11.27 11.88 17.15 12.07 8.88 6.32 2.64 162.92%
DY 0.00 0.00 0.93 0.65 0.53 0.43 0.00 -
P/NAPS 0.79 1.01 0.88 1.28 1.63 2.11 3.23 -60.85%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 30/08/01 - - - - - -
Price 2.75 1.93 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.94 1.15 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.60 8.78 0.00 0.00 0.00 0.00 0.00 -
EY 6.03 11.39 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.05 0.00 0.00 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