Highlights

[KOBAY] YoY Quarter 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 -     241.13%    YoY -     389.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 27,364 25,359 24,582 25,963 26,633 23,590 30,471 -1.77%
  YoY % 7.91% 3.16% -5.32% -2.52% 12.90% -22.58% -
  Horiz. % 89.80% 83.22% 80.67% 85.21% 87.40% 77.42% 100.00%
PBT 1,342 3,459 1,262 1,377 1,861 1,970 4,357 -17.81%
  YoY % -61.20% 174.09% -8.35% -26.01% -5.53% -54.79% -
  Horiz. % 30.80% 79.39% 28.96% 31.60% 42.71% 45.21% 100.00%
Tax -610 -787 -395 -408 -616 -832 -780 -4.01%
  YoY % 22.49% -99.24% 3.19% 33.77% 25.96% -6.67% -
  Horiz. % 78.21% 100.90% 50.64% 52.31% 78.97% 106.67% 100.00%
NP 732 2,672 867 969 1,245 1,138 3,577 -23.22%
  YoY % -72.60% 208.19% -10.53% -22.17% 9.40% -68.19% -
  Horiz. % 20.46% 74.70% 24.24% 27.09% 34.81% 31.81% 100.00%
NP to SH 687 2,782 887 724 148 723 2,058 -16.70%
  YoY % -75.31% 213.64% 22.51% 389.19% -79.53% -64.87% -
  Horiz. % 33.38% 135.18% 43.10% 35.18% 7.19% 35.13% 100.00%
Tax Rate 45.45 % 22.75 % 31.30 % 29.63 % 33.10 % 42.23 % 17.90 % 16.78%
  YoY % 99.78% -27.32% 5.64% -10.48% -21.62% 135.92% -
  Horiz. % 253.91% 127.09% 174.86% 165.53% 184.92% 235.92% 100.00%
Total Cost 26,632 22,687 23,715 24,994 25,388 22,452 26,894 -0.16%
  YoY % 17.39% -4.33% -5.12% -1.55% 13.08% -16.52% -
  Horiz. % 99.03% 84.36% 88.18% 92.94% 94.40% 83.48% 100.00%
Net Worth 141,481 139,436 129,690 118,655 109,654 112,842 107,607 4.66%
  YoY % 1.47% 7.52% 9.30% 8.21% -2.82% 4.86% -
  Horiz. % 131.48% 129.58% 120.52% 110.27% 101.90% 104.86% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 141,481 139,436 129,690 118,655 109,654 112,842 107,607 4.66%
  YoY % 1.47% 7.52% 9.30% 8.21% -2.82% 4.86% -
  Horiz. % 131.48% 129.58% 120.52% 110.27% 101.90% 104.86% 100.00%
NOSH 68,019 67,360 67,196 67,037 67,272 67,570 67,254 0.19%
  YoY % 0.98% 0.24% 0.24% -0.35% -0.44% 0.47% -
  Horiz. % 101.14% 100.16% 99.91% 99.68% 100.03% 100.47% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.68 % 10.54 % 3.53 % 3.73 % 4.67 % 4.82 % 11.74 % -21.81%
  YoY % -74.57% 198.58% -5.36% -20.13% -3.11% -58.94% -
  Horiz. % 22.83% 89.78% 30.07% 31.77% 39.78% 41.06% 100.00%
ROE 0.49 % 2.00 % 0.68 % 0.61 % 0.13 % 0.64 % 1.91 % -20.27%
  YoY % -75.50% 194.12% 11.48% 369.23% -79.69% -66.49% -
  Horiz. % 25.65% 104.71% 35.60% 31.94% 6.81% 33.51% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.23 37.65 36.58 38.73 39.59 34.91 45.31 -1.96%
  YoY % 6.85% 2.93% -5.55% -2.17% 13.41% -22.95% -
  Horiz. % 88.79% 83.09% 80.73% 85.48% 87.38% 77.05% 100.00%
EPS 1.01 4.13 1.32 1.08 0.22 1.07 3.06 -16.85%
  YoY % -75.54% 212.88% 22.22% 390.91% -79.44% -65.03% -
  Horiz. % 33.01% 134.97% 43.14% 35.29% 7.19% 34.97% 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 2.0800 2.0700 1.9300 1.7700 1.6300 1.6700 1.6000 4.47%
  YoY % 0.48% 7.25% 9.04% 8.59% -2.40% 4.37% -
  Horiz. % 130.00% 129.38% 120.62% 110.62% 101.87% 104.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.80 24.84 24.08 25.43 26.08 23.10 29.84 -1.77%
  YoY % 7.89% 3.16% -5.31% -2.49% 12.90% -22.59% -
  Horiz. % 89.81% 83.24% 80.70% 85.22% 87.40% 77.41% 100.00%
EPS 0.67 2.72 0.87 0.71 0.14 0.71 2.02 -16.79%
  YoY % -75.37% 212.64% 22.54% 407.14% -80.28% -64.85% -
  Horiz. % 33.17% 134.65% 43.07% 35.15% 6.93% 35.15% 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 1.3857 1.3656 1.2702 1.1621 1.0739 1.1052 1.0539 4.66%
  YoY % 1.47% 7.51% 9.30% 8.21% -2.83% 4.87% -
  Horiz. % 131.48% 129.58% 120.52% 110.27% 101.90% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.1800 1.0900 1.1500 0.6500 0.7000 0.7400 0.6700 -
P/RPS 2.93 2.90 3.14 1.68 1.77 2.12 1.48 12.04%
  YoY % 1.03% -7.64% 86.90% -5.08% -16.51% 43.24% -
  Horiz. % 197.97% 195.95% 212.16% 113.51% 119.59% 143.24% 100.00%
P/EPS 116.83 26.39 87.12 60.19 318.18 69.16 21.90 32.15%
  YoY % 342.71% -69.71% 44.74% -81.08% 360.06% 215.80% -
  Horiz. % 533.47% 120.50% 397.81% 274.84% 1,452.88% 315.80% 100.00%
EY 0.86 3.79 1.15 1.66 0.31 1.45 4.57 -24.28%
  YoY % -77.31% 229.57% -30.72% 435.48% -78.62% -68.27% -
  Horiz. % 18.82% 82.93% 25.16% 36.32% 6.78% 31.73% 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 0.57 0.53 0.60 0.37 0.43 0.44 0.42 5.22%
  YoY % 7.55% -11.67% 62.16% -13.95% -2.27% 4.76% -
  Horiz. % 135.71% 126.19% 142.86% 88.10% 102.38% 104.76% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 23/10/14 22/11/13 22/11/12 17/11/11 26/11/10 -
Price 1.5700 2.5300 1.0500 0.6900 0.7800 0.8000 0.6800 -
P/RPS 3.90 6.72 2.87 1.78 1.97 2.29 1.50 17.25%
  YoY % -41.96% 134.15% 61.24% -9.64% -13.97% 52.67% -
  Horiz. % 260.00% 448.00% 191.33% 118.67% 131.33% 152.67% 100.00%
P/EPS 155.45 61.26 79.55 63.89 354.55 74.77 22.22 38.25%
  YoY % 153.75% -22.99% 24.51% -81.98% 374.19% 236.50% -
  Horiz. % 699.59% 275.70% 358.01% 287.53% 1,595.63% 336.50% 100.00%
EY 0.64 1.63 1.26 1.57 0.28 1.34 4.50 -27.73%
  YoY % -60.74% 29.37% -19.75% 460.71% -79.10% -70.22% -
  Horiz. % 14.22% 36.22% 28.00% 34.89% 6.22% 29.78% 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 0.75 1.22 0.54 0.39 0.48 0.48 0.43 9.71%
  YoY % -38.52% 125.93% 38.46% -18.75% 0.00% 11.63% -
  Horiz. % 174.42% 283.72% 125.58% 90.70% 111.63% 111.63% 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
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

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