[KOBAY] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 10.74%
YoY- 2227.69%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 86,252 53,524 24,582 96,423 70,956 48,488 25,963 122.80%
PBT 8,640 4,204 1,262 13,063 12,215 4,951 1,377 240.56%
Tax -2,381 -1,256 -395 -1,200 -1,462 -837 -408 224.48%
NP 6,259 2,948 867 11,863 10,753 4,114 969 247.22%
-
NP to SH 6,076 2,993 887 11,681 10,548 3,979 724 313.50%
-
Tax Rate 27.56% 29.88% 31.30% 9.19% 11.97% 16.91% 29.63% -
Total Cost 79,993 50,576 23,715 84,560 60,203 44,374 24,994 117.32%
-
Net Worth 134,049 132,797 129,690 129,297 127,977 122,534 118,655 8.48%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 2,020 - - - -
Div Payout % - - - 17.30% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 134,049 132,797 129,690 129,297 127,977 122,534 118,655 8.48%
NOSH 67,361 67,409 67,196 67,342 67,356 67,326 67,037 0.32%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.26% 5.51% 3.53% 12.30% 15.15% 8.48% 3.73% -
ROE 4.53% 2.25% 0.68% 9.03% 8.24% 3.25% 0.61% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 128.04 79.40 36.58 143.18 105.34 72.02 38.73 122.08%
EPS 9.02 4.44 1.32 17.34 15.66 5.91 1.08 312.17%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.99 1.97 1.93 1.92 1.90 1.82 1.77 8.13%
Adjusted Per Share Value based on latest NOSH - 67,238
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.96 16.73 7.68 30.14 22.18 15.16 8.11 122.90%
EPS 1.90 0.94 0.28 3.65 3.30 1.24 0.23 309.17%
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.419 0.4151 0.4054 0.4041 0.40 0.383 0.3709 8.47%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.995 1.03 1.15 1.20 0.80 0.795 0.65 -
P/RPS 0.78 1.30 3.14 0.84 0.76 1.10 1.68 -40.06%
P/EPS 11.03 23.20 87.12 6.92 5.11 13.45 60.19 -67.77%
EY 9.07 4.31 1.15 14.45 19.58 7.43 1.66 210.53%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.60 0.63 0.42 0.44 0.37 22.25%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 23/10/14 25/08/14 23/05/14 21/02/14 22/11/13 -
Price 1.13 0.975 1.05 1.11 0.85 0.80 0.69 -
P/RPS 0.88 1.23 2.87 0.78 0.81 1.11 1.78 -37.50%
P/EPS 12.53 21.96 79.55 6.40 5.43 13.54 63.89 -66.27%
EY 7.98 4.55 1.26 15.63 18.42 7.39 1.57 195.91%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.54 0.58 0.45 0.44 0.39 28.81%

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