Highlights

[KOBAY] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 102,126 107,048 96,976 94,412 101,446 119,456 63,184 8.33%
  YoY % -4.60% 10.39% 2.72% -6.93% -15.08% 89.06% -
  Horiz. % 161.63% 169.42% 153.48% 149.42% 160.56% 189.06% 100.00%
PBT 13,120 8,408 9,902 4,042 8,692 15,998 4,132 21.22%
  YoY % 56.04% -15.09% 144.98% -53.50% -45.67% 287.17% -
  Horiz. % 317.52% 203.48% 239.64% 97.82% 210.36% 387.17% 100.00%
Tax -3,452 -2,512 -1,674 -1,700 -2,990 -3,310 -880 25.57%
  YoY % -37.42% -50.06% 1.53% 43.14% 9.67% -276.14% -
  Horiz. % 392.27% 285.45% 190.23% 193.18% 339.77% 376.14% 100.00%
NP 9,668 5,896 8,228 2,342 5,702 12,688 3,252 19.90%
  YoY % 63.98% -28.34% 251.32% -58.93% -55.06% 290.16% -
  Horiz. % 297.29% 181.30% 253.01% 72.02% 175.34% 390.16% 100.00%
NP to SH 9,842 5,986 7,958 -24 2,890 8,506 978 46.91%
  YoY % 64.42% -24.78% 33,258.34% -100.83% -66.02% 769.73% -
  Horiz. % 1,006.34% 612.07% 813.70% -2.45% 295.50% 869.73% 100.00%
Tax Rate 26.31 % 29.88 % 16.91 % 42.06 % 34.40 % 20.69 % 21.30 % 3.58%
  YoY % -11.95% 76.70% -59.80% 22.27% 66.26% -2.86% -
  Horiz. % 123.52% 140.28% 79.39% 197.46% 161.50% 97.14% 100.00%
Total Cost 92,458 101,152 88,748 92,070 95,744 106,768 59,932 7.49%
  YoY % -8.59% 13.98% -3.61% -3.84% -10.33% 78.15% -
  Horiz. % 154.27% 168.78% 148.08% 153.62% 159.75% 178.15% 100.00%
Net Worth 142,147 132,797 122,534 105,600 113,583 110,537 105,838 5.04%
  YoY % 7.04% 8.38% 16.04% -7.03% 2.76% 4.44% -
  Horiz. % 134.31% 125.47% 115.78% 99.77% 107.32% 104.44% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 142,147 132,797 122,534 105,600 113,583 110,537 105,838 5.04%
  YoY % 7.04% 8.38% 16.04% -7.03% 2.76% 4.44% -
  Horiz. % 134.31% 125.47% 115.78% 99.77% 107.32% 104.44% 100.00%
NOSH 67,689 67,409 67,326 60,000 67,209 67,400 66,986 0.17%
  YoY % 0.41% 0.12% 12.21% -10.73% -0.28% 0.62% -
  Horiz. % 101.05% 100.63% 100.51% 89.57% 100.33% 100.62% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.47 % 5.51 % 8.48 % 2.48 % 5.62 % 10.62 % 5.15 % 10.68%
  YoY % 71.87% -35.02% 241.94% -55.87% -47.08% 106.21% -
  Horiz. % 183.88% 106.99% 164.66% 48.16% 109.13% 206.21% 100.00%
ROE 6.92 % 4.51 % 6.49 % -0.02 % 2.54 % 7.70 % 0.92 % 39.95%
  YoY % 53.44% -30.51% 32,550.00% -100.79% -67.01% 736.96% -
  Horiz. % 752.17% 490.22% 705.43% -2.17% 276.09% 836.96% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 150.88 158.80 144.04 157.35 150.94 177.23 94.32 8.14%
  YoY % -4.99% 10.25% -8.46% 4.25% -14.83% 87.90% -
  Horiz. % 159.97% 168.36% 152.71% 166.83% 160.03% 187.90% 100.00%
EPS 14.54 8.88 11.82 -0.04 4.30 12.62 1.46 46.65%
  YoY % 63.74% -24.87% 29,650.00% -100.93% -65.93% 764.38% -
  Horiz. % 995.89% 608.22% 809.59% -2.74% 294.52% 864.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1000 1.9700 1.8200 1.7600 1.6900 1.6400 1.5800 4.85%
  YoY % 6.60% 8.24% 3.41% 4.14% 3.05% 3.80% -
  Horiz. % 132.91% 124.68% 115.19% 111.39% 106.96% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 100.02 104.84 94.98 92.47 99.36 116.99 61.88 8.33%
  YoY % -4.60% 10.38% 2.71% -6.93% -15.07% 89.06% -
  Horiz. % 161.64% 169.42% 153.49% 149.43% 160.57% 189.06% 100.00%
EPS 9.64 5.86 7.79 -0.02 2.83 8.33 0.96 46.86%
  YoY % 64.51% -24.78% 39,050.00% -100.71% -66.03% 767.71% -
  Horiz. % 1,004.17% 610.42% 811.46% -2.08% 294.79% 867.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3922 1.3006 1.2001 1.0342 1.1124 1.0826 1.0366 5.04%
  YoY % 7.04% 8.37% 16.04% -7.03% 2.75% 4.44% -
  Horiz. % 134.30% 125.47% 115.77% 99.77% 107.31% 104.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.1600 1.0300 0.7950 0.6800 0.7600 0.7200 0.6800 -
P/RPS 1.43 0.65 0.55 0.43 0.50 0.41 0.72 12.11%
  YoY % 120.00% 18.18% 27.91% -14.00% 21.95% -43.06% -
  Horiz. % 198.61% 90.28% 76.39% 59.72% 69.44% 56.94% 100.00%
P/EPS 14.86 11.60 6.73 -1,700.00 17.67 5.71 46.58 -17.33%
  YoY % 28.10% 72.36% 100.40% -9,720.83% 209.46% -87.74% -
  Horiz. % 31.90% 24.90% 14.45% -3,649.64% 37.93% 12.26% 100.00%
EY 6.73 8.62 14.87 -0.06 5.66 17.53 2.15 20.94%
  YoY % -21.93% -42.03% 24,883.33% -101.06% -67.71% 715.35% -
  Horiz. % 313.02% 400.93% 691.63% -2.79% 263.26% 815.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.03 0.52 0.44 0.39 0.45 0.44 0.43 15.66%
  YoY % 98.08% 18.18% 12.82% -13.33% 2.27% 2.33% -
  Horiz. % 239.53% 120.93% 102.33% 90.70% 104.65% 102.33% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 21/02/14 22/02/13 28/02/12 25/02/11 25/02/10 -
Price 1.5600 0.9750 0.8000 0.6600 0.7500 0.7500 0.6800 -
P/RPS 1.03 0.61 0.56 0.42 0.50 0.42 0.72 6.15%
  YoY % 68.85% 8.93% 33.33% -16.00% 19.05% -41.67% -
  Horiz. % 143.06% 84.72% 77.78% 58.33% 69.44% 58.33% 100.00%
P/EPS 10.73 10.98 6.77 -1,650.00 17.44 5.94 46.58 -21.70%
  YoY % -2.28% 62.19% 100.41% -9,561.01% 193.60% -87.25% -
  Horiz. % 23.04% 23.57% 14.53% -3,542.29% 37.44% 12.75% 100.00%
EY 9.32 9.11 14.77 -0.06 5.73 16.83 2.15 27.68%
  YoY % 2.31% -38.32% 24,716.67% -101.05% -65.95% 682.79% -
  Horiz. % 433.49% 423.72% 686.98% -2.79% 266.51% 782.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 0.49 0.44 0.38 0.44 0.46 0.43 9.47%
  YoY % 51.02% 11.36% 15.79% -13.64% -4.35% 6.98% -
  Horiz. % 172.09% 113.95% 102.33% 88.37% 102.33% 106.98% 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.
 


 

245  307  524  1160 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.250.00 
 HSI-C5J 0.23+0.01 
 HSI-C5H 0.25+0.01 
 IMPIANA 0.0350.00 
 EKOVEST 0.72-0.05 
 SAPNRG 0.290.00 
 KNM 0.195-0.005 
 LAMBO 0.060.00 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers