Highlights

[KOBAY] YoY Quarter Result on 2011-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -0.14%    YoY -     -67.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 28,942 22,525 20,573 27,133 29,257 17,810 16,784 9.50%
  YoY % 28.49% 9.49% -24.18% -7.26% 64.27% 6.11% -
  Horiz. % 172.44% 134.21% 122.58% 161.66% 174.31% 106.11% 100.00%
PBT 2,942 3,573 162 2,376 3,642 1,437 401 39.37%
  YoY % -17.66% 2,105.56% -93.18% -34.76% 153.44% 258.35% -
  Horiz. % 733.67% 891.02% 40.40% 592.52% 908.23% 358.35% 100.00%
Tax -861 -428 -235 -663 -875 -389 -167 31.42%
  YoY % -101.17% -82.13% 64.56% 24.23% -124.94% -132.93% -
  Horiz. % 515.57% 256.29% 140.72% 397.01% 523.95% 232.93% 100.00%
NP 2,081 3,145 -73 1,713 2,767 1,048 234 43.91%
  YoY % -33.83% 4,408.22% -104.26% -38.09% 164.03% 347.86% -
  Horiz. % 889.32% 1,344.02% -31.20% 732.05% 1,182.48% 447.86% 100.00%
NP to SH 2,106 3,255 -159 722 2,195 202 196 48.52%
  YoY % -35.30% 2,147.17% -122.02% -67.11% 986.63% 3.06% -
  Horiz. % 1,074.49% 1,660.71% -81.12% 368.37% 1,119.90% 103.06% 100.00%
Tax Rate 29.27 % 11.98 % 145.06 % 27.90 % 24.03 % 27.07 % 41.65 % -5.71%
  YoY % 144.32% -91.74% 419.93% 16.10% -11.23% -35.01% -
  Horiz. % 70.28% 28.76% 348.28% 66.99% 57.70% 64.99% 100.00%
Total Cost 26,861 19,380 20,646 25,420 26,490 16,762 16,550 8.40%
  YoY % 38.60% -6.13% -18.78% -4.04% 58.04% 1.28% -
  Horiz. % 162.30% 117.10% 124.75% 153.60% 160.06% 101.28% 100.00%
Net Worth 132,550 122,652 116,600 114,035 110,423 106,386 108,137 3.45%
  YoY % 8.07% 5.19% 2.25% 3.27% 3.79% -1.62% -
  Horiz. % 122.58% 113.42% 107.83% 105.45% 102.11% 98.38% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 132,550 122,652 116,600 114,035 110,423 106,386 108,137 3.45%
  YoY % 8.07% 5.19% 2.25% 3.27% 3.79% -1.62% -
  Horiz. % 122.58% 113.42% 107.83% 105.45% 102.11% 98.38% 100.00%
NOSH 67,284 67,391 66,250 67,476 67,331 67,333 67,586 -0.07%
  YoY % -0.16% 1.72% -1.82% 0.22% -0.00% -0.37% -
  Horiz. % 99.55% 99.71% 98.02% 99.84% 99.62% 99.63% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.19 % 13.96 % -0.35 % 6.31 % 9.46 % 5.88 % 1.39 % 31.49%
  YoY % -48.50% 4,088.57% -105.55% -33.30% 60.88% 323.02% -
  Horiz. % 517.27% 1,004.32% -25.18% 453.96% 680.58% 423.02% 100.00%
ROE 1.59 % 2.65 % -0.14 % 0.63 % 1.99 % 0.19 % 0.18 % 43.75%
  YoY % -40.00% 1,992.86% -122.22% -68.34% 947.37% 5.56% -
  Horiz. % 883.33% 1,472.22% -77.78% 350.00% 1,105.56% 105.56% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 43.01 33.42 31.05 40.21 43.45 26.45 24.83 9.58%
  YoY % 28.70% 7.63% -22.78% -7.46% 64.27% 6.52% -
  Horiz. % 173.22% 134.60% 125.05% 161.94% 174.99% 106.52% 100.00%
EPS 3.13 4.83 -0.24 1.07 3.26 0.30 0.29 48.63%
  YoY % -35.20% 2,112.50% -122.43% -67.18% 986.67% 3.45% -
  Horiz. % 1,079.31% 1,665.52% -82.76% 368.97% 1,124.14% 103.45% 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 1.9700 1.8200 1.7600 1.6900 1.6400 1.5800 1.6000 3.53%
  YoY % 8.24% 3.41% 4.14% 3.05% 3.80% -1.25% -
  Horiz. % 123.13% 113.75% 110.00% 105.62% 102.50% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 28.35 22.06 20.15 26.57 28.65 17.44 16.44 9.50%
  YoY % 28.51% 9.48% -24.16% -7.26% 64.28% 6.08% -
  Horiz. % 172.45% 134.18% 122.57% 161.62% 174.27% 106.08% 100.00%
EPS 2.06 3.19 -0.16 0.71 2.15 0.20 0.19 48.74%
  YoY % -35.42% 2,093.75% -122.54% -66.98% 975.00% 5.26% -
  Horiz. % 1,084.21% 1,678.95% -84.21% 373.68% 1,131.58% 105.26% 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 1.2982 1.2012 1.1420 1.1169 1.0815 1.0419 1.0591 3.45%
  YoY % 8.08% 5.18% 2.25% 3.27% 3.80% -1.62% -
  Horiz. % 122.58% 113.42% 107.83% 105.46% 102.12% 98.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.0300 0.7950 0.6800 0.7600 0.7200 0.6800 0.6000 -
P/RPS 2.39 2.38 2.19 1.89 1.66 2.57 2.42 -0.21%
  YoY % 0.42% 8.68% 15.87% 13.86% -35.41% 6.20% -
  Horiz. % 98.76% 98.35% 90.50% 78.10% 68.60% 106.20% 100.00%
P/EPS 32.91 16.46 -283.33 71.03 22.09 226.67 206.90 -26.38%
  YoY % 99.94% 105.81% -498.89% 221.55% -90.25% 9.56% -
  Horiz. % 15.91% 7.96% -136.94% 34.33% 10.68% 109.56% 100.00%
EY 3.04 6.08 -0.35 1.41 4.53 0.44 0.48 36.00%
  YoY % -50.00% 1,837.14% -124.82% -68.87% 929.55% -8.33% -
  Horiz. % 633.33% 1,266.67% -72.92% 293.75% 943.75% 91.67% 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 0.52 0.44 0.39 0.45 0.44 0.43 0.38 5.36%
  YoY % 18.18% 12.82% -13.33% 2.27% 2.33% 13.16% -
  Horiz. % 136.84% 115.79% 102.63% 118.42% 115.79% 113.16% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 21/02/14 22/02/13 28/02/12 25/02/11 25/02/10 27/02/09 -
Price 0.9750 0.8000 0.6600 0.7500 0.7500 0.6800 0.7000 -
P/RPS 2.27 2.39 2.13 1.87 1.73 2.57 2.82 -3.55%
  YoY % -5.02% 12.21% 13.90% 8.09% -32.68% -8.87% -
  Horiz. % 80.50% 84.75% 75.53% 66.31% 61.35% 91.13% 100.00%
P/EPS 31.15 16.56 -275.00 70.09 23.01 226.67 241.38 -28.90%
  YoY % 88.10% 106.02% -492.35% 204.61% -89.85% -6.09% -
  Horiz. % 12.90% 6.86% -113.93% 29.04% 9.53% 93.91% 100.00%
EY 3.21 6.04 -0.36 1.43 4.35 0.44 0.41 40.89%
  YoY % -46.85% 1,777.78% -125.17% -67.13% 888.64% 7.32% -
  Horiz. % 782.93% 1,473.17% -87.80% 348.78% 1,060.98% 107.32% 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 0.49 0.44 0.38 0.44 0.46 0.43 0.44 1.81%
  YoY % 11.36% 15.79% -13.64% -4.35% 6.98% -2.27% -
  Horiz. % 111.36% 100.00% 86.36% 100.00% 104.55% 97.73% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers