[KOBAY] QoQ Cumulative Quarter Result on 30-Sep-2013 [#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- 231.88%
YoY- 389.19%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 96,423 70,956 48,488 25,963 91,165 68,714 47,206 61.19%
PBT 13,063 12,215 4,951 1,377 1,736 2,248 2,021 248.17%
Tax -1,200 -1,462 -837 -408 -1,191 -1,094 -850 25.92%
NP 11,863 10,753 4,114 969 545 1,154 1,171 370.18%
-
NP to SH 11,681 10,548 3,979 724 -549 -36 -12 -
-
Tax Rate 9.19% 11.97% 16.91% 29.63% 68.61% 48.67% 42.06% -
Total Cost 84,560 60,203 44,374 24,994 90,620 67,560 46,035 50.15%
-
Net Worth 129,297 127,977 122,534 118,655 117,853 126,719 105,600 14.49%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,020 - - - - - - -
Div Payout % 17.30% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 129,297 127,977 122,534 118,655 117,853 126,719 105,600 14.49%
NOSH 67,342 67,356 67,326 67,037 66,962 71,999 60,000 8.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.30% 15.15% 8.48% 3.73% 0.60% 1.68% 2.48% -
ROE 9.03% 8.24% 3.25% 0.61% -0.47% -0.03% -0.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 143.18 105.34 72.02 38.73 136.14 95.44 78.68 49.21%
EPS 17.34 15.66 5.91 1.08 -0.81 -0.05 -0.02 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.90 1.82 1.77 1.76 1.76 1.76 5.98%
Adjusted Per Share Value based on latest NOSH - 67,037
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.56 21.75 14.87 7.96 27.95 21.07 14.47 61.21%
EPS 3.58 3.23 1.22 0.22 -0.17 -0.01 0.00 -
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3964 0.3923 0.3757 0.3638 0.3613 0.3885 0.3237 14.50%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.20 0.80 0.795 0.65 0.64 0.63 0.68 -
P/RPS 0.84 0.76 1.10 1.68 0.47 0.66 0.86 -1.56%
P/EPS 6.92 5.11 13.45 60.19 -78.06 -1,260.00 -3,400.00 -
EY 14.45 19.58 7.43 1.66 -1.28 -0.08 -0.03 -
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.42 0.44 0.37 0.36 0.36 0.39 37.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 23/05/14 21/02/14 22/11/13 23/08/13 23/05/13 22/02/13 -
Price 1.11 0.85 0.80 0.69 0.655 0.655 0.66 -
P/RPS 0.78 0.81 1.11 1.78 0.48 0.69 0.84 -4.83%
P/EPS 6.40 5.43 13.54 63.89 -79.89 -1,310.00 -3,300.00 -
EY 15.63 18.42 7.39 1.57 -1.25 -0.08 -0.03 -
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.44 0.39 0.37 0.37 0.38 32.66%

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