Highlights

[KOBAY] QoQ TTM 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 -     104.92%    YoY -     101.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 96,423 93,407 92,447 90,495 91,165 93,148 94,746 1.18%
  QoQ % 3.23% 1.04% 2.16% -0.73% -2.13% -1.69% -
  Horiz. % 101.77% 98.59% 97.57% 95.51% 96.22% 98.31% 100.00%
PBT 13,061 11,701 4,664 1,253 1,737 1,490 1,600 306.98%
  QoQ % 11.62% 150.88% 272.23% -27.86% 16.58% -6.88% -
  Horiz. % 816.31% 731.31% 291.50% 78.31% 108.56% 93.12% 100.00%
Tax -1,199 -1,558 -1,177 -984 -1,192 -1,849 -1,985 -28.61%
  QoQ % 23.04% -32.37% -19.61% 17.45% 35.53% 6.85% -
  Horiz. % 60.40% 78.49% 59.29% 49.57% 60.05% 93.15% 100.00%
NP 11,862 10,143 3,487 269 545 -359 -385 -
  QoQ % 16.95% 190.88% 1,196.28% -50.64% 251.81% 6.75% -
  Horiz. % -3,081.04% -2,634.55% -905.71% -69.87% -141.56% 93.25% 100.00%
NP to SH 11,679 10,033 3,441 27 -549 -2,375 -2,747 -
  QoQ % 16.41% 191.57% 12,644.44% 104.92% 76.88% 13.54% -
  Horiz. % -425.15% -365.23% -125.26% -0.98% 19.99% 86.46% 100.00%
Tax Rate 9.18 % 13.32 % 25.24 % 78.53 % 68.62 % 124.09 % 124.06 % -82.46%
  QoQ % -31.08% -47.23% -67.86% 14.44% -44.70% 0.02% -
  Horiz. % 7.40% 10.74% 20.34% 63.30% 55.31% 100.02% 100.00%
Total Cost 84,561 83,264 88,960 90,226 90,620 93,507 95,131 -7.57%
  QoQ % 1.56% -6.40% -1.40% -0.43% -3.09% -1.71% -
  Horiz. % 88.89% 87.53% 93.51% 94.84% 95.26% 98.29% 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 0 0 0 0 0 0 0 -
  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 12.30 % 10.86 % 3.77 % 0.30 % 0.60 % -0.39 % -0.41 % -
  QoQ % 13.26% 188.06% 1,156.67% -50.00% 253.85% 4.88% -
  Horiz. % -3,000.00% -2,648.78% -919.51% -73.17% -146.34% 95.12% 100.00%
ROE 17.37 % 7.84 % 2.81 % 0.02 % -0.46 % -2.16 % -2.36 % -
  QoQ % 121.56% 179.00% 13,950.00% 104.35% 78.70% 8.47% -
  Horiz. % -736.02% -332.20% -119.07% -0.85% 19.49% 91.53% 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 143.41 138.68 137.18 134.99 134.72 149.04 143.01 0.19%
  QoQ % 3.41% 1.09% 1.62% 0.20% -9.61% 4.22% -
  Horiz. % 100.28% 96.97% 95.92% 94.39% 94.20% 104.22% 100.00%
EPS 17.37 14.90 5.11 0.04 -0.81 -3.80 -4.15 -
  QoQ % 16.58% 191.59% 12,675.00% 104.94% 78.68% 8.43% -
  Horiz. % -418.55% -359.04% -123.13% -0.96% 19.52% 91.57% 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 94.44 91.48 90.54 88.63 89.29 91.23 92.79 1.19%
  QoQ % 3.24% 1.04% 2.16% -0.74% -2.13% -1.68% -
  Horiz. % 101.78% 98.59% 97.58% 95.52% 96.23% 98.32% 100.00%
EPS 11.44 9.83 3.37 0.03 -0.54 -2.33 -2.69 -
  QoQ % 16.38% 191.69% 11,133.33% 105.56% 76.82% 13.38% -
  Horiz. % -425.28% -365.43% -125.28% -1.12% 20.07% 86.62% 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 0.84 0.58 0.58 0.48 0.48 0.42 0.48 45.37%
  QoQ % 44.83% 0.00% 20.83% 0.00% 14.29% -12.50% -
  Horiz. % 175.00% 120.83% 120.83% 100.00% 100.00% 87.50% 100.00%
P/EPS 6.91 5.37 15.57 1,613.85 -78.89 -16.58 -16.40 -
  QoQ % 28.68% -65.51% -99.04% 2,145.70% -375.81% -1.10% -
  Horiz. % -42.13% -32.74% -94.94% -9,840.55% 481.04% 101.10% 100.00%
EY 14.47 18.62 6.42 0.06 -1.27 -6.03 -6.10 -
  QoQ % -22.29% 190.03% 10,600.00% 104.72% 78.94% 1.15% -
  Horiz. % -237.21% -305.25% -105.25% -0.98% 20.82% 98.85% 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 0.77 0.61 0.58 0.51 0.49 0.44 0.46 41.11%
  QoQ % 26.23% 5.17% 13.73% 4.08% 11.36% -4.35% -
  Horiz. % 167.39% 132.61% 126.09% 110.87% 106.52% 95.65% 100.00%
P/EPS 6.39 5.71 15.67 1,713.17 -80.74 -17.24 -15.92 -
  QoQ % 11.91% -63.56% -99.09% 2,221.84% -368.33% -8.29% -
  Horiz. % -40.14% -35.87% -98.43% -10,761.12% 507.16% 108.29% 100.00%
EY 15.65 17.52 6.38 0.06 -1.24 -5.80 -6.28 -
  QoQ % -10.67% 174.61% 10,533.33% 104.84% 78.62% 7.64% -
  Horiz. % -249.20% -278.98% -101.59% -0.96% 19.75% 92.36% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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