Highlights

[KOBAY] YoY 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 -     -207.43%    YoY -     -122.02%
Quarter Report


View:


Show?  YoY % Horiz. %

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 25,704 28,942 22,525 20,573 27,133 29,257 17,810 6.30%
  YoY % -11.19% 28.49% 9.49% -24.18% -7.26% 64.27% -
  Horiz. % 144.32% 162.50% 126.47% 115.51% 152.35% 164.27% 100.00%
PBT 3,101 2,942 3,573 162 2,376 3,642 1,437 13.67%
  YoY % 5.40% -17.66% 2,105.56% -93.18% -34.76% 153.44% -
  Horiz. % 215.80% 204.73% 248.64% 11.27% 165.34% 253.44% 100.00%
Tax -939 -861 -428 -235 -663 -875 -389 15.81%
  YoY % -9.06% -101.17% -82.13% 64.56% 24.23% -124.94% -
  Horiz. % 241.39% 221.34% 110.03% 60.41% 170.44% 224.94% 100.00%
NP 2,162 2,081 3,145 -73 1,713 2,767 1,048 12.82%
  YoY % 3.89% -33.83% 4,408.22% -104.26% -38.09% 164.03% -
  Horiz. % 206.30% 198.57% 300.10% -6.97% 163.45% 264.03% 100.00%
NP to SH 2,139 2,106 3,255 -159 722 2,195 202 48.16%
  YoY % 1.57% -35.30% 2,147.17% -122.02% -67.11% 986.63% -
  Horiz. % 1,058.91% 1,042.57% 1,611.39% -78.71% 357.43% 1,086.63% 100.00%
Tax Rate 30.28 % 29.27 % 11.98 % 145.06 % 27.90 % 24.03 % 27.07 % 1.88%
  YoY % 3.45% 144.32% -91.74% 419.93% 16.10% -11.23% -
  Horiz. % 111.86% 108.13% 44.26% 535.87% 103.07% 88.77% 100.00%
Total Cost 23,542 26,861 19,380 20,646 25,420 26,490 16,762 5.82%
  YoY % -12.36% 38.60% -6.13% -18.78% -4.04% 58.04% -
  Horiz. % 140.45% 160.25% 115.62% 123.17% 151.65% 158.04% 100.00%
Net Worth 142,148 132,550 122,652 116,600 114,035 110,423 106,386 4.95%
  YoY % 7.24% 8.07% 5.19% 2.25% 3.27% 3.79% -
  Horiz. % 133.62% 124.59% 115.29% 109.60% 107.19% 103.79% 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 142,148 132,550 122,652 116,600 114,035 110,423 106,386 4.95%
  YoY % 7.24% 8.07% 5.19% 2.25% 3.27% 3.79% -
  Horiz. % 133.62% 124.59% 115.29% 109.60% 107.19% 103.79% 100.00%
NOSH 67,689 67,284 67,391 66,250 67,476 67,331 67,333 0.09%
  YoY % 0.60% -0.16% 1.72% -1.82% 0.22% -0.00% -
  Horiz. % 100.53% 99.93% 100.09% 98.39% 100.21% 100.00% 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 8.41 % 7.19 % 13.96 % -0.35 % 6.31 % 9.46 % 5.88 % 6.14%
  YoY % 16.97% -48.50% 4,088.57% -105.55% -33.30% 60.88% -
  Horiz. % 143.03% 122.28% 237.41% -5.95% 107.31% 160.88% 100.00%
ROE 1.50 % 1.59 % 2.65 % -0.14 % 0.63 % 1.99 % 0.19 % 41.09%
  YoY % -5.66% -40.00% 1,992.86% -122.22% -68.34% 947.37% -
  Horiz. % 789.47% 836.84% 1,394.74% -73.68% 331.58% 1,047.37% 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 37.97 43.01 33.42 31.05 40.21 43.45 26.45 6.21%
  YoY % -11.72% 28.70% 7.63% -22.78% -7.46% 64.27% -
  Horiz. % 143.55% 162.61% 126.35% 117.39% 152.02% 164.27% 100.00%
EPS 3.16 3.13 4.83 -0.24 1.07 3.26 0.30 48.03%
  YoY % 0.96% -35.20% 2,112.50% -122.43% -67.18% 986.67% -
  Horiz. % 1,053.33% 1,043.33% 1,610.00% -80.00% 356.67% 1,086.67% 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 - 102,015
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.18 28.35 22.06 20.15 26.58 28.66 17.44 6.31%
  YoY % -11.18% 28.51% 9.48% -24.19% -7.26% 64.33% -
  Horiz. % 144.38% 162.56% 126.49% 115.54% 152.41% 164.33% 100.00%
EPS 2.10 2.06 3.19 -0.16 0.71 2.15 0.20 47.95%
  YoY % 1.94% -35.42% 2,093.75% -122.54% -66.98% 975.00% -
  Horiz. % 1,050.00% 1,030.00% 1,595.00% -80.00% 355.00% 1,075.00% 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 1.3923 1.2983 1.2014 1.1421 1.1170 1.0816 1.0421 4.94%
  YoY % 7.24% 8.07% 5.19% 2.25% 3.27% 3.79% -
  Horiz. % 133.61% 124.58% 115.29% 109.60% 107.19% 103.79% 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 5.69 2.39 2.38 2.19 1.89 1.66 2.57 14.16%
  YoY % 138.08% 0.42% 8.68% 15.87% 13.86% -35.41% -
  Horiz. % 221.40% 93.00% 92.61% 85.21% 73.54% 64.59% 100.00%
P/EPS 68.35 32.91 16.46 -283.33 71.03 22.09 226.67 -18.10%
  YoY % 107.69% 99.94% 105.81% -498.89% 221.55% -90.25% -
  Horiz. % 30.15% 14.52% 7.26% -125.00% 31.34% 9.75% 100.00%
EY 1.46 3.04 6.08 -0.35 1.41 4.53 0.44 22.12%
  YoY % -51.97% -50.00% 1,837.14% -124.82% -68.87% 929.55% -
  Horiz. % 331.82% 690.91% 1,381.82% -79.55% 320.45% 1,029.55% 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 4.11 2.27 2.39 2.13 1.87 1.73 2.57 8.14%
  YoY % 81.06% -5.02% 12.21% 13.90% 8.09% -32.68% -
  Horiz. % 159.92% 88.33% 93.00% 82.88% 72.76% 67.32% 100.00%
P/EPS 49.37 31.15 16.56 -275.00 70.09 23.01 226.67 -22.42%
  YoY % 58.49% 88.10% 106.02% -492.35% 204.61% -89.85% -
  Horiz. % 21.78% 13.74% 7.31% -121.32% 30.92% 10.15% 100.00%
EY 2.03 3.21 6.04 -0.36 1.43 4.35 0.44 29.01%
  YoY % -36.76% -46.85% 1,777.78% -125.17% -67.13% 888.64% -
  Horiz. % 461.36% 729.55% 1,372.73% -81.82% 325.00% 988.64% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers