[KOBAY] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -36.18%
YoY- -73.91%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 44,732 36,051 34,644 38,682 52,685 76,625 90,963 -37.61%
PBT -803 843 2,480 5,179 8,454 13,411 17,923 -
Tax -932 -1,011 -1,509 -1,262 -2,316 -4,465 -6,044 -71.14%
NP -1,735 -168 971 3,917 6,138 8,946 11,879 -
-
NP to SH -1,735 -168 971 3,917 6,138 8,946 11,879 -
-
Tax Rate - 119.93% 60.85% 24.37% 27.40% 33.29% 33.72% -
Total Cost 46,467 36,219 33,673 34,765 46,547 67,679 79,084 -29.78%
-
Net Worth 102,344 104,118 104,830 53,939 53,931 100,418 99,428 1.94%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 102,344 104,118 104,830 53,939 53,931 100,418 99,428 1.94%
NOSH 67,777 53,947 54,036 53,939 53,931 53,988 54,037 16.25%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -3.88% -0.47% 2.80% 10.13% 11.65% 11.68% 13.06% -
ROE -1.70% -0.16% 0.93% 7.26% 11.38% 8.91% 11.95% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 66.00 66.83 64.11 71.71 97.69 141.93 168.33 -46.33%
EPS -2.56 -0.31 1.80 7.26 11.38 16.57 21.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.93 1.94 1.00 1.00 1.86 1.84 -12.31%
Adjusted Per Share Value based on latest NOSH - 53,939
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.71 11.05 10.62 11.86 16.15 23.49 27.89 -37.63%
EPS -0.53 -0.05 0.30 1.20 1.88 2.74 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3138 0.3192 0.3214 0.1654 0.1653 0.3079 0.3048 1.95%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.27 1.65 2.30 2.56 2.90 1.47 1.85 -
P/RPS 1.92 2.47 3.59 3.57 2.97 1.04 1.10 44.82%
P/EPS -49.61 -529.84 128.00 35.25 25.48 8.87 8.42 -
EY -2.02 -0.19 0.78 2.84 3.92 11.27 11.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.85 1.19 2.56 2.90 0.79 1.01 -11.53%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 29/11/02 30/08/02 30/05/02 28/02/02 30/11/01 30/08/01 -
Price 1.19 1.37 2.10 2.41 2.49 2.75 1.93 -
P/RPS 1.80 2.05 3.28 3.36 2.55 1.94 1.15 34.69%
P/EPS -46.49 -439.93 116.87 33.19 21.88 16.60 8.78 -
EY -2.15 -0.23 0.86 3.01 4.57 6.03 11.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 1.08 2.41 2.49 1.48 1.05 -17.23%

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