[KOBAY] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -1043.75%
YoY- 57.47%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 94,608 96,976 103,852 91,165 91,618 94,412 106,532 -7.61%
PBT 16,286 9,902 5,508 1,736 2,997 4,042 7,444 68.60%
Tax -1,949 -1,674 -1,632 -1,191 -1,458 -1,700 -2,464 -14.48%
NP 14,337 8,228 3,876 545 1,538 2,342 4,980 102.50%
-
NP to SH 14,064 7,958 2,896 -549 -48 -24 592 727.99%
-
Tax Rate 11.97% 16.91% 29.63% 68.61% 48.65% 42.06% 33.10% -
Total Cost 80,270 88,748 99,976 90,620 90,080 92,070 101,552 -14.52%
-
Net Worth 127,977 122,534 118,655 117,853 126,719 105,600 109,654 10.86%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 127,977 122,534 118,655 117,853 126,719 105,600 109,654 10.86%
NOSH 67,356 67,326 67,037 66,962 71,999 60,000 67,272 0.08%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.15% 8.48% 3.73% 0.60% 1.68% 2.48% 4.67% -
ROE 10.99% 6.49% 2.44% -0.47% -0.04% -0.02% 0.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 140.46 144.04 154.92 136.14 127.25 157.35 158.36 -7.69%
EPS 20.88 11.82 4.32 -0.81 -0.07 -0.04 0.88 727.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.82 1.77 1.76 1.76 1.76 1.63 10.76%
Adjusted Per Share Value based on latest NOSH - 67,671
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.57 30.31 32.46 28.49 28.64 29.51 33.30 -7.62%
EPS 4.40 2.49 0.91 -0.17 -0.02 -0.01 0.19 714.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.383 0.3709 0.3684 0.3961 0.3301 0.3427 10.86%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.80 0.795 0.65 0.64 0.63 0.68 0.70 -
P/RPS 0.57 0.55 0.42 0.47 0.50 0.43 0.44 18.85%
P/EPS 3.83 6.73 15.05 -78.06 -945.00 -1,700.00 79.55 -86.78%
EY 26.10 14.87 6.65 -1.28 -0.11 -0.06 1.26 655.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.37 0.36 0.36 0.39 0.43 -1.55%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 21/02/14 22/11/13 23/08/13 23/05/13 22/02/13 22/11/12 -
Price 0.85 0.80 0.69 0.655 0.655 0.66 0.78 -
P/RPS 0.61 0.56 0.45 0.48 0.51 0.42 0.49 15.73%
P/EPS 4.07 6.77 15.97 -79.89 -982.50 -1,650.00 88.64 -87.20%
EY 24.56 14.77 6.26 -1.25 -0.10 -0.06 1.13 680.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.39 0.37 0.37 0.38 0.48 -4.21%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment