Highlights

[KOBAY] QoQ Quarter Result on 2013-09-30 [#1]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     241.13%    YoY -     389.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 25,467 22,468 22,525 25,963 22,451 21,508 20,573 15.33%
  QoQ % 13.35% -0.25% -13.24% 15.64% 4.38% 4.54% -
  Horiz. % 123.79% 109.21% 109.49% 126.20% 109.13% 104.54% 100.00%
PBT 848 7,263 3,573 1,377 -512 226 162 202.39%
  QoQ % -88.32% 103.27% 159.48% 368.95% -326.55% 39.51% -
  Horiz. % 523.46% 4,483.33% 2,205.56% 850.00% -316.05% 139.51% 100.00%
Tax 262 -625 -428 -408 -97 -244 -235 -
  QoQ % 141.92% -46.03% -4.90% -320.62% 60.25% -3.83% -
  Horiz. % -111.49% 265.96% 182.13% 173.62% 41.28% 103.83% 100.00%
NP 1,110 6,638 3,145 969 -609 -18 -73 -
  QoQ % -83.28% 111.07% 224.56% 259.11% -3,283.33% 75.34% -
  Horiz. % -1,520.55% -9,093.15% -4,308.22% -1,327.40% 834.25% 24.66% 100.00%
NP to SH 1,133 6,567 3,255 724 -513 -25 -159 -
  QoQ % -82.75% 101.75% 349.59% 241.13% -1,952.00% 84.28% -
  Horiz. % -712.58% -4,130.19% -2,047.17% -455.35% 322.64% 15.72% 100.00%
Tax Rate -30.90 % 8.61 % 11.98 % 29.63 % - % 107.96 % 145.06 % -
  QoQ % -458.89% -28.13% -59.57% 0.00% 0.00% -25.58% -
  Horiz. % -21.30% 5.94% 8.26% 20.43% 0.00% 74.42% 100.00%
Total Cost 24,357 15,830 19,380 24,994 23,060 21,526 20,646 11.68%
  QoQ % 53.87% -18.32% -22.46% 8.39% 7.13% 4.26% -
  Horiz. % 117.97% 76.67% 93.87% 121.06% 111.69% 104.26% 100.00%
Net Worth 67,238 127,972 122,652 118,655 119,101 110,000 116,600 -30.79%
  QoQ % -47.46% 4.34% 3.37% -0.37% 8.27% -5.66% -
  Horiz. % 57.67% 109.75% 105.19% 101.76% 102.15% 94.34% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 67,238 127,972 122,652 118,655 119,101 110,000 116,600 -30.79%
  QoQ % -47.46% 4.34% 3.37% -0.37% 8.27% -5.66% -
  Horiz. % 57.67% 109.75% 105.19% 101.76% 102.15% 94.34% 100.00%
NOSH 67,238 67,353 67,391 67,037 67,671 62,500 66,250 0.99%
  QoQ % -0.17% -0.06% 0.53% -0.94% 8.27% -5.66% -
  Horiz. % 101.49% 101.67% 101.72% 101.19% 102.15% 94.34% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.36 % 29.54 % 13.96 % 3.73 % -2.71 % -0.08 % -0.35 % -
  QoQ % -85.24% 111.60% 274.26% 237.64% -3,287.50% 77.14% -
  Horiz. % -1,245.71% -8,440.00% -3,988.57% -1,065.71% 774.29% 22.86% 100.00%
ROE 1.69 % 5.13 % 2.65 % 0.61 % -0.43 % -0.02 % -0.14 % -
  QoQ % -67.06% 93.58% 334.43% 241.86% -2,050.00% 85.71% -
  Horiz. % -1,207.14% -3,664.29% -1,892.86% -435.71% 307.14% 14.29% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.88 33.36 33.42 38.73 33.18 34.41 31.05 14.22%
  QoQ % 13.55% -0.18% -13.71% 16.73% -3.57% 10.82% -
  Horiz. % 122.00% 107.44% 107.63% 124.73% 106.86% 110.82% 100.00%
EPS 1.68 9.75 4.83 1.08 -0.76 -0.04 -0.24 -
  QoQ % -82.77% 101.86% 347.22% 242.11% -1,800.00% 83.33% -
  Horiz. % -700.00% -4,062.50% -2,012.50% -450.00% 316.67% 16.67% 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 1.0000 1.9000 1.8200 1.7700 1.7600 1.7600 1.7600 -31.47%
  QoQ % -47.37% 4.40% 2.82% 0.57% 0.00% 0.00% -
  Horiz. % 56.82% 107.95% 103.41% 100.57% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.94 22.01 22.06 25.43 21.99 21.06 20.15 15.32%
  QoQ % 13.31% -0.23% -13.25% 15.64% 4.42% 4.52% -
  Horiz. % 123.77% 109.23% 109.48% 126.20% 109.13% 104.52% 100.00%
EPS 1.11 6.43 3.19 0.71 -0.50 -0.02 -0.16 -
  QoQ % -82.74% 101.57% 349.30% 242.00% -2,400.00% 87.50% -
  Horiz. % -693.75% -4,018.75% -1,993.75% -443.75% 312.50% 12.50% 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 0.6585 1.2534 1.2012 1.1621 1.1665 1.0773 1.1420 -30.79%
  QoQ % -47.46% 4.35% 3.36% -0.38% 8.28% -5.67% -
  Horiz. % 57.66% 109.75% 105.18% 101.76% 102.15% 94.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.2000 0.8000 0.7950 0.6500 0.6400 0.6300 0.6800 -
P/RPS 3.17 2.40 2.38 1.68 1.93 1.83 2.19 28.05%
  QoQ % 32.08% 0.84% 41.67% -12.95% 5.46% -16.44% -
  Horiz. % 144.75% 109.59% 108.68% 76.71% 88.13% 83.56% 100.00%
P/EPS 71.21 8.21 16.46 60.19 -84.42 -1,575.00 -283.33 -
  QoQ % 767.36% -50.12% -72.65% 171.30% 94.64% -455.89% -
  Horiz. % -25.13% -2.90% -5.81% -21.24% 29.80% 555.89% 100.00%
EY 1.40 12.19 6.08 1.66 -1.18 -0.06 -0.35 -
  QoQ % -88.52% 100.49% 266.27% 240.68% -1,866.67% 82.86% -
  Horiz. % -400.00% -3,482.86% -1,737.14% -474.29% 337.14% 17.14% 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 1.20 0.42 0.44 0.37 0.36 0.36 0.39 111.98%
  QoQ % 185.71% -4.55% 18.92% 2.78% 0.00% -7.69% -
  Horiz. % 307.69% 107.69% 112.82% 94.87% 92.31% 92.31% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 23/05/14 21/02/14 22/11/13 23/08/13 23/05/13 22/02/13 -
Price 1.1100 0.8500 0.8000 0.6900 0.6550 0.6550 0.6600 -
P/RPS 2.93 2.55 2.39 1.78 1.97 1.90 2.13 23.76%
  QoQ % 14.90% 6.69% 34.27% -9.64% 3.68% -10.80% -
  Horiz. % 137.56% 119.72% 112.21% 83.57% 92.49% 89.20% 100.00%
P/EPS 65.87 8.72 16.56 63.89 -86.40 -1,637.50 -275.00 -
  QoQ % 655.39% -47.34% -74.08% 173.95% 94.72% -495.45% -
  Horiz. % -23.95% -3.17% -6.02% -23.23% 31.42% 595.45% 100.00%
EY 1.52 11.47 6.04 1.57 -1.16 -0.06 -0.36 -
  QoQ % -86.75% 89.90% 284.71% 235.34% -1,833.33% 83.33% -
  Horiz. % -422.22% -3,186.11% -1,677.78% -436.11% 322.22% 16.67% 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 1.11 0.45 0.44 0.39 0.37 0.37 0.38 104.74%
  QoQ % 146.67% 2.27% 12.82% 5.41% 0.00% -2.63% -
  Horiz. % 292.11% 118.42% 115.79% 102.63% 97.37% 97.37% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers