Highlights

[KOBAY] QoQ TTM Result on 2012-03-31 [#3]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -114.61%    YoY -     -105.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 94,746 101,306 98,263 102,554 102,539 104,663 111,544 -10.27%
  QoQ % -6.48% 3.10% -4.18% 0.01% -2.03% -6.17% -
  Horiz. % 84.94% 90.82% 88.09% 91.94% 91.93% 93.83% 100.00%
PBT 1,600 3,814 3,923 4,484 8,821 10,087 12,474 -74.41%
  QoQ % -58.05% -2.78% -12.51% -49.17% -12.55% -19.14% -
  Horiz. % 12.83% 30.58% 31.45% 35.95% 70.72% 80.86% 100.00%
Tax -1,985 -2,413 -2,629 -2,763 -2,532 -2,744 -2,692 -18.31%
  QoQ % 17.74% 8.22% 4.85% -9.12% 7.73% -1.93% -
  Horiz. % 73.74% 89.64% 97.66% 102.64% 94.06% 101.93% 100.00%
NP -385 1,401 1,294 1,721 6,289 7,343 9,782 -
  QoQ % -127.48% 8.27% -24.81% -72.63% -14.35% -24.93% -
  Horiz. % -3.94% 14.32% 13.23% 17.59% 64.29% 75.07% 100.00%
NP to SH -2,747 -1,866 -1,291 -546 3,738 5,211 6,546 -
  QoQ % -47.21% -44.54% -136.45% -114.61% -28.27% -20.39% -
  Horiz. % -41.96% -28.51% -19.72% -8.34% 57.10% 79.61% 100.00%
Tax Rate 124.06 % 63.27 % 67.02 % 61.62 % 28.70 % 27.20 % 21.58 % 219.22%
  QoQ % 96.08% -5.60% 8.76% 114.70% 5.51% 26.04% -
  Horiz. % 574.88% 293.19% 310.57% 285.54% 132.99% 126.04% 100.00%
Total Cost 95,131 99,905 96,969 100,833 96,250 97,320 101,762 -4.37%
  QoQ % -4.78% 3.03% -3.83% 4.76% -1.10% -4.37% -
  Horiz. % 93.48% 98.18% 95.29% 99.09% 94.58% 95.63% 100.00%
Net Worth 116,600 109,654 109,038 111,698 114,035 112,842 111,926 2.75%
  QoQ % 6.33% 0.57% -2.38% -2.05% 1.06% 0.82% -
  Horiz. % 104.18% 97.97% 97.42% 99.80% 101.88% 100.82% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 0 0 0 1,348 1,348 1,348 1,348 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 36.08 % 25.88 % 20.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 39.41% 25.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 175.15% 125.63% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 116,600 109,654 109,038 111,698 114,035 112,842 111,926 2.75%
  QoQ % 6.33% 0.57% -2.38% -2.05% 1.06% 0.82% -
  Horiz. % 104.18% 97.97% 97.42% 99.80% 101.88% 100.82% 100.00%
NOSH 66,250 67,272 67,307 67,288 67,476 67,570 67,425 -1.16%
  QoQ % -1.52% -0.05% 0.03% -0.28% -0.14% 0.21% -
  Horiz. % 98.26% 99.77% 99.83% 99.80% 100.08% 100.21% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.41 % 1.38 % 1.32 % 1.68 % 6.13 % 7.02 % 8.77 % -
  QoQ % -129.71% 4.55% -21.43% -72.59% -12.68% -19.95% -
  Horiz. % -4.68% 15.74% 15.05% 19.16% 69.90% 80.05% 100.00%
ROE -2.36 % -1.70 % -1.18 % -0.49 % 3.28 % 4.62 % 5.85 % -
  QoQ % -38.82% -44.07% -140.82% -114.94% -29.00% -21.03% -
  Horiz. % -40.34% -29.06% -20.17% -8.38% 56.07% 78.97% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 143.01 150.59 145.99 152.41 151.96 154.90 165.43 -9.21%
  QoQ % -5.03% 3.15% -4.21% 0.30% -1.90% -6.37% -
  Horiz. % 86.45% 91.03% 88.25% 92.13% 91.86% 93.63% 100.00%
EPS -4.15 -2.77 -1.92 -0.81 5.54 7.71 9.71 -
  QoQ % -49.82% -44.27% -137.04% -114.62% -28.15% -20.60% -
  Horiz. % -42.74% -28.53% -19.77% -8.34% 57.05% 79.40% 100.00%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7600 1.6300 1.6200 1.6600 1.6900 1.6700 1.6600 3.96%
  QoQ % 7.98% 0.62% -2.41% -1.78% 1.20% 0.60% -
  Horiz. % 106.02% 98.19% 97.59% 100.00% 101.81% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 92.79 99.22 96.24 100.44 100.43 102.51 109.25 -10.27%
  QoQ % -6.48% 3.10% -4.18% 0.01% -2.03% -6.17% -
  Horiz. % 84.93% 90.82% 88.09% 91.94% 91.93% 93.83% 100.00%
EPS -2.69 -1.83 -1.26 -0.53 3.66 5.10 6.41 -
  QoQ % -46.99% -45.24% -137.74% -114.48% -28.24% -20.44% -
  Horiz. % -41.97% -28.55% -19.66% -8.27% 57.10% 79.56% 100.00%
DPS 0.00 0.00 0.00 1.32 1.32 1.32 1.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1420 1.0739 1.0679 1.0940 1.1169 1.1052 1.0962 2.75%
  QoQ % 6.34% 0.56% -2.39% -2.05% 1.06% 0.82% -
  Horiz. % 104.18% 97.97% 97.42% 99.80% 101.89% 100.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.6800 0.7000 0.8400 0.8300 0.7600 0.7400 0.7700 -
P/RPS 0.48 0.46 0.58 0.54 0.50 0.48 0.47 1.41%
  QoQ % 4.35% -20.69% 7.41% 8.00% 4.17% 2.13% -
  Horiz. % 102.13% 97.87% 123.40% 114.89% 106.38% 102.13% 100.00%
P/EPS -16.40 -25.24 -43.79 -102.29 13.72 9.60 7.93 -
  QoQ % 35.02% 42.36% 57.19% -845.55% 42.92% 21.06% -
  Horiz. % -206.81% -318.28% -552.21% -1,289.91% 173.01% 121.06% 100.00%
EY -6.10 -3.96 -2.28 -0.98 7.29 10.42 12.61 -
  QoQ % -54.04% -73.68% -132.65% -113.44% -30.04% -17.37% -
  Horiz. % -48.37% -31.40% -18.08% -7.77% 57.81% 82.63% 100.00%
DY 0.00 0.00 0.00 2.41 2.63 2.70 2.60 -
  QoQ % 0.00% 0.00% 0.00% -8.37% -2.59% 3.85% -
  Horiz. % 0.00% 0.00% 0.00% 92.69% 101.15% 103.85% 100.00%
P/NAPS 0.39 0.43 0.52 0.50 0.45 0.44 0.46 -10.38%
  QoQ % -9.30% -17.31% 4.00% 11.11% 2.27% -4.35% -
  Horiz. % 84.78% 93.48% 113.04% 108.70% 97.83% 95.65% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 22/11/12 30/08/12 28/05/12 28/02/12 17/11/11 26/08/11 -
Price 0.6600 0.7800 0.7500 0.8300 0.7500 0.8000 0.7400 -
P/RPS 0.46 0.52 0.51 0.54 0.49 0.52 0.45 1.47%
  QoQ % -11.54% 1.96% -5.56% 10.20% -5.77% 15.56% -
  Horiz. % 102.22% 115.56% 113.33% 120.00% 108.89% 115.56% 100.00%
P/EPS -15.92 -28.12 -39.10 -102.29 13.54 10.37 7.62 -
  QoQ % 43.39% 28.08% 61.78% -855.47% 30.57% 36.09% -
  Horiz. % -208.92% -369.03% -513.12% -1,342.39% 177.69% 136.09% 100.00%
EY -6.28 -3.56 -2.56 -0.98 7.39 9.64 13.12 -
  QoQ % -76.40% -39.06% -161.22% -113.26% -23.34% -26.52% -
  Horiz. % -47.87% -27.13% -19.51% -7.47% 56.33% 73.48% 100.00%
DY 0.00 0.00 0.00 2.41 2.67 2.50 2.70 -
  QoQ % 0.00% 0.00% 0.00% -9.74% 6.80% -7.41% -
  Horiz. % 0.00% 0.00% 0.00% 89.26% 98.89% 92.59% 100.00%
P/NAPS 0.38 0.48 0.46 0.50 0.44 0.48 0.45 -10.61%
  QoQ % -20.83% 4.35% -8.00% 13.64% -8.33% 6.67% -
  Horiz. % 84.44% 106.67% 102.22% 111.11% 97.78% 106.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

309  348  596  987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 PDZ 0.175-0.015 
 DGB 0.050.00 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.145-0.005 
 HUBLINE 0.08+0.005 
 TRIVE 0.01-0.005 

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