Highlights

[KOBAY] QoQ TTM 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 -     -47.21%    YoY -     -173.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 90,495 91,165 93,148 94,746 101,306 98,263 102,554 -7.99%
  QoQ % -0.73% -2.13% -1.69% -6.48% 3.10% -4.18% -
  Horiz. % 88.24% 88.89% 90.83% 92.39% 98.78% 95.82% 100.00%
PBT 1,253 1,737 1,490 1,600 3,814 3,923 4,484 -57.22%
  QoQ % -27.86% 16.58% -6.88% -58.05% -2.78% -12.51% -
  Horiz. % 27.94% 38.74% 33.23% 35.68% 85.06% 87.49% 100.00%
Tax -984 -1,192 -1,849 -1,985 -2,413 -2,629 -2,763 -49.73%
  QoQ % 17.45% 35.53% 6.85% 17.74% 8.22% 4.85% -
  Horiz. % 35.61% 43.14% 66.92% 71.84% 87.33% 95.15% 100.00%
NP 269 545 -359 -385 1,401 1,294 1,721 -70.95%
  QoQ % -50.64% 251.81% 6.75% -127.48% 8.27% -24.81% -
  Horiz. % 15.63% 31.67% -20.86% -22.37% 81.41% 75.19% 100.00%
NP to SH 27 -549 -2,375 -2,747 -1,866 -1,291 -546 -
  QoQ % 104.92% 76.88% 13.54% -47.21% -44.54% -136.45% -
  Horiz. % -4.95% 100.55% 434.98% 503.11% 341.76% 236.45% 100.00%
Tax Rate 78.53 % 68.62 % 124.09 % 124.06 % 63.27 % 67.02 % 61.62 % 17.53%
  QoQ % 14.44% -44.70% 0.02% 96.08% -5.60% 8.76% -
  Horiz. % 127.44% 111.36% 201.38% 201.33% 102.68% 108.76% 100.00%
Total Cost 90,226 90,620 93,507 95,131 99,905 96,969 100,833 -7.14%
  QoQ % -0.43% -3.09% -1.71% -4.78% 3.03% -3.83% -
  Horiz. % 89.48% 89.87% 92.73% 94.35% 99.08% 96.17% 100.00%
Net Worth 118,655 119,101 110,000 116,600 109,654 109,038 111,698 4.11%
  QoQ % -0.37% 8.27% -5.66% 6.33% 0.57% -2.38% -
  Horiz. % 106.23% 106.63% 98.48% 104.39% 98.17% 97.62% 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 0 0 0 0 0 0 1,348 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 118,655 119,101 110,000 116,600 109,654 109,038 111,698 4.11%
  QoQ % -0.37% 8.27% -5.66% 6.33% 0.57% -2.38% -
  Horiz. % 106.23% 106.63% 98.48% 104.39% 98.17% 97.62% 100.00%
NOSH 67,037 67,671 62,500 66,250 67,272 67,307 67,288 -0.25%
  QoQ % -0.94% 8.27% -5.66% -1.52% -0.05% 0.03% -
  Horiz. % 99.63% 100.57% 92.88% 98.46% 99.98% 100.03% 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 0.30 % 0.60 % -0.39 % -0.41 % 1.38 % 1.32 % 1.68 % -68.26%
  QoQ % -50.00% 253.85% 4.88% -129.71% 4.55% -21.43% -
  Horiz. % 17.86% 35.71% -23.21% -24.40% 82.14% 78.57% 100.00%
ROE 0.02 % -0.46 % -2.16 % -2.36 % -1.70 % -1.18 % -0.49 % -
  QoQ % 104.35% 78.70% 8.47% -38.82% -44.07% -140.82% -
  Horiz. % -4.08% 93.88% 440.82% 481.63% 346.94% 240.82% 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 134.99 134.72 149.04 143.01 150.59 145.99 152.41 -7.77%
  QoQ % 0.20% -9.61% 4.22% -5.03% 3.15% -4.21% -
  Horiz. % 88.57% 88.39% 97.79% 93.83% 98.81% 95.79% 100.00%
EPS 0.04 -0.81 -3.80 -4.15 -2.77 -1.92 -0.81 -
  QoQ % 104.94% 78.68% 8.43% -49.82% -44.27% -137.04% -
  Horiz. % -4.94% 100.00% 469.14% 512.35% 341.98% 237.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 88.63 89.29 91.23 92.79 99.22 96.24 100.44 -7.99%
  QoQ % -0.74% -2.13% -1.68% -6.48% 3.10% -4.18% -
  Horiz. % 88.24% 88.90% 90.83% 92.38% 98.79% 95.82% 100.00%
EPS 0.03 -0.54 -2.33 -2.69 -1.83 -1.26 -0.53 -
  QoQ % 105.56% 76.82% 13.38% -46.99% -45.24% -137.74% -
  Horiz. % -5.66% 101.89% 439.62% 507.55% 345.28% 237.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1621 1.1665 1.0773 1.1420 1.0739 1.0679 1.0940 4.10%
  QoQ % -0.38% 8.28% -5.67% 6.34% 0.56% -2.39% -
  Horiz. % 106.22% 106.63% 98.47% 104.39% 98.16% 97.61% 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 0.48 0.48 0.42 0.48 0.46 0.58 0.54 -7.55%
  QoQ % 0.00% 14.29% -12.50% 4.35% -20.69% 7.41% -
  Horiz. % 88.89% 88.89% 77.78% 88.89% 85.19% 107.41% 100.00%
P/EPS 1,613.85 -78.89 -16.58 -16.40 -25.24 -43.79 -102.29 -
  QoQ % 2,145.70% -375.81% -1.10% 35.02% 42.36% 57.19% -
  Horiz. % -1,577.72% 77.12% 16.21% 16.03% 24.67% 42.81% 100.00%
EY 0.06 -1.27 -6.03 -6.10 -3.96 -2.28 -0.98 -
  QoQ % 104.72% 78.94% 1.15% -54.04% -73.68% -132.65% -
  Horiz. % -6.12% 129.59% 615.31% 622.45% 404.08% 232.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 0.51 0.49 0.44 0.46 0.52 0.51 0.54 -3.74%
  QoQ % 4.08% 11.36% -4.35% -11.54% 1.96% -5.56% -
  Horiz. % 94.44% 90.74% 81.48% 85.19% 96.30% 94.44% 100.00%
P/EPS 1,713.17 -80.74 -17.24 -15.92 -28.12 -39.10 -102.29 -
  QoQ % 2,221.84% -368.33% -8.29% 43.39% 28.08% 61.78% -
  Horiz. % -1,674.82% 78.93% 16.85% 15.56% 27.49% 38.22% 100.00%
EY 0.06 -1.24 -5.80 -6.28 -3.56 -2.56 -0.98 -
  QoQ % 104.84% 78.62% 7.64% -76.40% -39.06% -161.22% -
  Horiz. % -6.12% 126.53% 591.84% 640.82% 363.27% 261.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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.
 


 

172  304  464  1263 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.1950.00 
 LAMBO-WB 0.010.00 
 BARAKAH 0.075-0.01 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.005 
 KNM 0.185-0.005 
 IOIPG 1.18-0.01 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers