[KOBAY] QoQ TTM 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- -485.59%
YoY- -359.38%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 83,637 75,618 69,177 58,270 44,732 36,051 34,644 79.67%
PBT -7,817 -9,591 -10,454 -9,229 -803 843 2,480 -
Tax -9 227 60 -931 -932 -1,011 -1,509 -96.68%
NP -7,826 -9,364 -10,394 -10,160 -1,735 -168 971 -
-
NP to SH -7,826 -9,364 -10,394 -10,160 -1,735 -168 971 -
-
Tax Rate - - - - - 119.93% 60.85% -
Total Cost 91,463 84,982 79,571 68,430 46,467 36,219 33,673 94.32%
-
Net Worth 94,007 91,967 89,966 94,532 102,344 104,118 104,830 -6.98%
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 94,007 91,967 89,966 94,532 102,344 104,118 104,830 -6.98%
NOSH 68,121 67,622 67,643 67,523 67,777 53,947 54,036 16.64%
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 -9.36% -12.38% -15.03% -17.44% -3.88% -0.47% 2.80% -
ROE -8.32% -10.18% -11.55% -10.75% -1.70% -0.16% 0.93% -
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 122.78 111.82 102.27 86.30 66.00 66.83 64.11 54.03%
EPS -11.49 -13.85 -15.37 -15.05 -2.56 -0.31 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.33 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 26.14 23.64 21.62 18.21 13.98 11.27 10.83 79.64%
EPS -2.45 -2.93 -3.25 -3.18 -0.54 -0.05 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2938 0.2875 0.2812 0.2955 0.3199 0.3254 0.3277 -7.00%
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 1.08 1.20 1.44 1.27 1.92 2.47 3.59 -55.00%
P/EPS -11.58 -9.68 -9.57 -7.31 -49.61 -529.84 128.00 -
EY -8.64 -10.33 -10.45 -13.68 -2.02 -0.19 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 1.11 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 1.02 1.15 1.38 1.55 1.80 2.05 3.28 -54.00%
P/EPS -10.88 -9.32 -9.18 -8.91 -46.49 -439.93 116.87 -
EY -9.19 -10.73 -10.90 -11.23 -2.15 -0.23 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.95 1.06 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