Highlights

[KOBAY] YoY Cumulative 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 -     -108.11%    YoY -     -100.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 51,063 53,524 48,488 47,206 50,723 59,728 31,592 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 6,560 4,204 4,951 2,021 4,346 7,999 2,066 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 -1,726 -1,256 -837 -850 -1,495 -1,655 -440 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 4,834 2,948 4,114 1,171 2,851 6,344 1,626 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 4,921 2,993 3,979 -12 1,445 4,253 489 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 46,229 50,576 44,374 46,035 47,872 53,384 29,966 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 3.46 % 2.25 % 3.25 % -0.01 % 1.27 % 3.85 % 0.46 % 39.95%
  YoY % 53.78% -30.77% 32,600.00% -100.79% -67.01% 736.96% -
  Horiz. % 752.17% 489.13% 706.52% -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 75.44 79.40 72.02 78.68 75.47 88.62 47.16 8.14%
  YoY % -4.99% 10.25% -8.46% 4.25% -14.84% 87.91% -
  Horiz. % 159.97% 168.36% 152.71% 166.84% 160.03% 187.91% 100.00%
EPS 7.27 4.44 5.91 -0.02 2.15 6.31 0.73 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 50.01 52.42 47.49 46.23 49.68 58.50 30.94 8.33%
  YoY % -4.60% 10.38% 2.73% -6.94% -15.08% 89.08% -
  Horiz. % 161.64% 169.42% 153.49% 149.42% 160.57% 189.08% 100.00%
EPS 4.82 2.93 3.90 -0.01 1.42 4.17 0.48 46.86%
  YoY % 64.51% -24.87% 39,100.00% -100.70% -65.95% 768.75% -
  Horiz. % 1,004.17% 610.42% 812.50% -2.08% 295.83% 868.75% 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 2.86 1.30 1.10 0.86 1.01 0.81 1.44 12.11%
  YoY % 120.00% 18.18% 27.91% -14.85% 24.69% -43.75% -
  Horiz. % 198.61% 90.28% 76.39% 59.72% 70.14% 56.25% 100.00%
P/EPS 29.71 23.20 13.45 -3,400.00 35.35 11.41 93.15 -17.33%
  YoY % 28.06% 72.49% 100.40% -9,718.11% 209.82% -87.75% -
  Horiz. % 31.89% 24.91% 14.44% -3,650.03% 37.95% 12.25% 100.00%
EY 3.37 4.31 7.43 -0.03 2.83 8.76 1.07 21.06%
  YoY % -21.81% -41.99% 24,866.67% -101.06% -67.69% 718.69% -
  Horiz. % 314.95% 402.80% 694.39% -2.80% 264.49% 818.69% 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 2.07 1.23 1.11 0.84 0.99 0.85 1.44 6.23%
  YoY % 68.29% 10.81% 32.14% -15.15% 16.47% -40.97% -
  Horiz. % 143.75% 85.42% 77.08% 58.33% 68.75% 59.03% 100.00%
P/EPS 21.46 21.96 13.54 -3,300.00 34.88 11.89 93.15 -21.69%
  YoY % -2.28% 62.19% 100.41% -9,561.01% 193.36% -87.24% -
  Horiz. % 23.04% 23.57% 14.54% -3,542.67% 37.44% 12.76% 100.00%
EY 4.66 4.55 7.39 -0.03 2.87 8.41 1.07 27.78%
  YoY % 2.42% -38.43% 24,733.33% -101.05% -65.87% 685.98% -
  Horiz. % 435.51% 425.23% 690.65% -2.80% 268.22% 785.98% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers