Highlights

[KOBAY] QoQ Annualized Quarter Result on 2012-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -104.05%    YoY -     -100.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 103,852 91,165 91,618 94,412 106,532 98,263 98,438 3.63%
  QoQ % 13.92% -0.50% -2.96% -11.38% 8.42% -0.18% -
  Horiz. % 105.50% 92.61% 93.07% 95.91% 108.22% 99.82% 100.00%
PBT 5,508 1,736 2,997 4,042 7,444 3,923 6,242 -8.00%
  QoQ % 217.28% -42.08% -25.85% -45.70% 89.75% -37.16% -
  Horiz. % 88.23% 27.81% 48.01% 64.75% 119.24% 62.84% 100.00%
Tax -1,632 -1,191 -1,458 -1,700 -2,464 -2,629 -2,500 -24.73%
  QoQ % -37.03% 18.35% 14.20% 31.01% 6.28% -5.16% -
  Horiz. % 65.28% 47.64% 58.35% 68.00% 98.56% 105.16% 100.00%
NP 3,876 545 1,538 2,342 4,980 1,294 3,742 2.36%
  QoQ % 611.19% -64.58% -34.30% -52.97% 284.85% -65.43% -
  Horiz. % 103.56% 14.56% 41.11% 62.58% 133.06% 34.57% 100.00%
NP to SH 2,896 -549 -48 -24 592 -1,291 1,397 62.48%
  QoQ % 627.50% -1,043.75% -100.00% -104.05% 145.86% -192.39% -
  Horiz. % 207.25% -39.29% -3.44% -1.72% 42.37% -92.39% 100.00%
Tax Rate 29.63 % 68.61 % 48.67 % 42.06 % 33.10 % 67.02 % 40.05 % -18.19%
  QoQ % -56.81% 40.97% 15.72% 27.07% -50.61% 67.34% -
  Horiz. % 73.98% 171.31% 121.52% 105.02% 82.65% 167.34% 100.00%
Total Cost 99,976 90,620 90,080 92,070 101,552 96,969 94,696 3.68%
  QoQ % 10.32% 0.60% -2.16% -9.34% 4.73% 2.40% -
  Horiz. % 105.58% 95.70% 95.13% 97.23% 107.24% 102.40% 100.00%
Net Worth 118,655 117,853 126,719 105,600 109,654 109,216 111,517 4.22%
  QoQ % 0.68% -7.00% 20.00% -3.70% 0.40% -2.06% -
  Horiz. % 106.40% 105.68% 113.63% 94.69% 98.33% 97.94% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 118,655 117,853 126,719 105,600 109,654 109,216 111,517 4.22%
  QoQ % 0.68% -7.00% 20.00% -3.70% 0.40% -2.06% -
  Horiz. % 106.40% 105.68% 113.63% 94.69% 98.33% 97.94% 100.00%
NOSH 67,037 66,962 71,999 60,000 67,272 67,417 67,179 -0.14%
  QoQ % 0.11% -7.00% 20.00% -10.81% -0.21% 0.35% -
  Horiz. % 99.79% 99.68% 107.18% 89.31% 100.14% 100.35% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.73 % 0.60 % 1.68 % 2.48 % 4.67 % 1.32 % 3.80 % -1.23%
  QoQ % 521.67% -64.29% -32.26% -46.90% 253.79% -65.26% -
  Horiz. % 98.16% 15.79% 44.21% 65.26% 122.89% 34.74% 100.00%
ROE 2.44 % -0.47 % -0.04 % -0.02 % 0.54 % -1.18 % 1.25 % 56.13%
  QoQ % 619.15% -1,075.00% -100.00% -103.70% 145.76% -194.40% -
  Horiz. % 195.20% -37.60% -3.20% -1.60% 43.20% -94.40% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 154.92 136.14 127.25 157.35 158.36 145.75 146.53 3.78%
  QoQ % 13.79% 6.99% -19.13% -0.64% 8.65% -0.53% -
  Horiz. % 105.73% 92.91% 86.84% 107.38% 108.07% 99.47% 100.00%
EPS 4.32 -0.81 -0.07 -0.04 0.88 -1.92 2.08 62.71%
  QoQ % 633.33% -1,057.14% -75.00% -104.55% 145.83% -192.31% -
  Horiz. % 207.69% -38.94% -3.37% -1.92% 42.31% -92.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7700 1.7600 1.7600 1.7600 1.6300 1.6200 1.6600 4.37%
  QoQ % 0.57% 0.00% 0.00% 7.98% 0.62% -2.41% -
  Horiz. % 106.63% 106.02% 106.02% 106.02% 98.19% 97.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 101.71 89.29 89.73 92.47 104.34 96.24 96.41 3.63%
  QoQ % 13.91% -0.49% -2.96% -11.38% 8.42% -0.18% -
  Horiz. % 105.50% 92.61% 93.07% 95.91% 108.23% 99.82% 100.00%
EPS 2.84 -0.54 -0.05 -0.02 0.58 -1.26 1.37 62.51%
  QoQ % 625.93% -980.00% -150.00% -103.45% 146.03% -191.97% -
  Horiz. % 207.30% -39.42% -3.65% -1.46% 42.34% -91.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1621 1.1542 1.2411 1.0342 1.0739 1.0697 1.0922 4.22%
  QoQ % 0.68% -7.00% 20.01% -3.70% 0.39% -2.06% -
  Horiz. % 106.40% 105.68% 113.63% 94.69% 98.32% 97.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.6500 0.6400 0.6300 0.6800 0.7000 0.8400 0.8300 -
P/RPS 0.42 0.47 0.50 0.43 0.44 0.58 0.57 -18.40%
  QoQ % -10.64% -6.00% 16.28% -2.27% -24.14% 1.75% -
  Horiz. % 73.68% 82.46% 87.72% 75.44% 77.19% 101.75% 100.00%
P/EPS 15.05 -78.06 -945.00 -1,700.00 79.55 -43.87 39.90 -47.76%
  QoQ % 119.28% 91.74% 44.41% -2,237.02% 281.33% -209.95% -
  Horiz. % 37.72% -195.64% -2,368.42% -4,260.65% 199.37% -109.95% 100.00%
EY 6.65 -1.28 -0.11 -0.06 1.26 -2.28 2.51 91.36%
  QoQ % 619.53% -1,063.64% -83.33% -104.76% 155.26% -190.84% -
  Horiz. % 264.94% -51.00% -4.38% -2.39% 50.20% -90.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.36 0.36 0.39 0.43 0.52 0.50 -18.17%
  QoQ % 2.78% 0.00% -7.69% -9.30% -17.31% 4.00% -
  Horiz. % 74.00% 72.00% 72.00% 78.00% 86.00% 104.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 23/08/13 23/05/13 22/02/13 22/11/12 30/08/12 28/05/12 -
Price 0.6900 0.6550 0.6550 0.6600 0.7800 0.7500 0.8300 -
P/RPS 0.45 0.48 0.51 0.42 0.49 0.51 0.57 -14.57%
  QoQ % -6.25% -5.88% 21.43% -14.29% -3.92% -10.53% -
  Horiz. % 78.95% 84.21% 89.47% 73.68% 85.96% 89.47% 100.00%
P/EPS 15.97 -79.89 -982.50 -1,650.00 88.64 -39.17 39.90 -45.66%
  QoQ % 119.99% 91.87% 40.45% -1,961.46% 326.30% -198.17% -
  Horiz. % 40.03% -200.23% -2,462.41% -4,135.34% 222.16% -98.17% 100.00%
EY 6.26 -1.25 -0.10 -0.06 1.13 -2.55 2.51 83.81%
  QoQ % 600.80% -1,150.00% -66.67% -105.31% 144.31% -201.59% -
  Horiz. % 249.40% -49.80% -3.98% -2.39% 45.02% -101.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.39 0.37 0.37 0.38 0.48 0.46 0.50 -15.25%
  QoQ % 5.41% 0.00% -2.63% -20.83% 4.35% -8.00% -
  Horiz. % 78.00% 74.00% 74.00% 76.00% 96.00% 92.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers