[KOBAY] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -117.3%
YoY- -101.88%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 88,674 94,582 75,618 36,051 76,625 84,393 0.99%
PBT 2,512 6,584 -9,591 843 13,411 19,926 -33.89%
Tax 271 -1,163 227 -1,011 -4,465 -6,455 -
NP 2,783 5,421 -9,364 -168 8,946 13,471 -27.03%
-
NP to SH 2,682 5,421 -9,364 -168 8,946 13,471 -27.57%
-
Tax Rate -10.79% 17.66% - 119.93% 33.29% 32.39% -
Total Cost 85,891 89,161 84,982 36,219 67,679 70,922 3.90%
-
Net Worth 98,291 97,384 91,967 104,118 100,418 92,894 1.13%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,996 2,034 - - - 802 19.99%
Div Payout % 74.44% 37.54% - - - 5.96% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 98,291 97,384 91,967 104,118 100,418 92,894 1.13%
NOSH 67,323 67,627 67,622 53,947 53,988 54,008 4.50%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.14% 5.73% -12.38% -0.47% 11.68% 15.96% -
ROE 2.73% 5.57% -10.18% -0.16% 8.91% 14.50% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 131.71 139.86 111.82 66.83 141.93 156.26 -3.35%
EPS 3.98 8.02 -13.85 -0.31 16.57 24.94 -30.70%
DPS 3.00 3.00 0.00 0.00 0.00 1.50 14.86%
NAPS 1.46 1.44 1.36 1.93 1.86 1.72 -3.22%
Adjusted Per Share Value based on latest NOSH - 53,947
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.19 29.00 23.18 11.05 23.49 25.87 0.99%
EPS 0.82 1.66 -2.87 -0.05 2.74 4.13 -27.61%
DPS 0.61 0.62 0.00 0.00 0.00 0.25 19.51%
NAPS 0.3013 0.2986 0.282 0.3192 0.3079 0.2848 1.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.70 1.16 1.34 1.65 1.47 2.81 -
P/RPS 0.53 0.83 1.20 2.47 1.04 1.80 -21.68%
P/EPS 17.57 14.47 -9.68 -529.84 8.87 11.27 9.28%
EY 5.69 6.91 -10.33 -0.19 11.27 8.88 -8.51%
DY 4.29 2.59 0.00 0.00 0.00 0.53 51.89%
P/NAPS 0.48 0.81 0.99 0.85 0.79 1.63 -21.68%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 05/12/05 30/11/04 27/11/03 29/11/02 30/11/01 - -
Price 0.68 1.20 1.29 1.37 2.75 0.00 -
P/RPS 0.52 0.86 1.15 2.05 1.94 0.00 -
P/EPS 17.07 14.97 -9.32 -439.93 16.60 0.00 -
EY 5.86 6.68 -10.73 -0.23 6.03 0.00 -
DY 4.41 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.83 0.95 0.71 1.48 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