[KOBAY] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -200.0%
YoY- -103.44%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 48,488 25,963 91,165 68,714 47,206 26,633 98,263 -37.47%
PBT 4,951 1,377 1,736 2,248 2,021 1,861 3,923 16.73%
Tax -837 -408 -1,191 -1,094 -850 -616 -2,629 -53.27%
NP 4,114 969 545 1,154 1,171 1,245 1,294 115.76%
-
NP to SH 3,979 724 -549 -36 -12 148 -1,291 -
-
Tax Rate 16.91% 29.63% 68.61% 48.67% 42.06% 33.10% 67.02% -
Total Cost 44,374 24,994 90,620 67,560 46,035 25,388 96,969 -40.53%
-
Net Worth 122,534 118,655 117,853 126,719 105,600 109,654 109,216 7.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 122,534 118,655 117,853 126,719 105,600 109,654 109,216 7.94%
NOSH 67,326 67,037 66,962 71,999 60,000 67,272 67,417 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.48% 3.73% 0.60% 1.68% 2.48% 4.67% 1.32% -
ROE 3.25% 0.61% -0.47% -0.03% -0.01% 0.13% -1.18% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 72.02 38.73 136.14 95.44 78.68 39.59 145.75 -37.41%
EPS 5.91 1.08 -0.81 -0.05 -0.02 0.22 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.77 1.76 1.76 1.76 1.63 1.62 8.04%
Adjusted Per Share Value based on latest NOSH - 62,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.16 8.11 28.49 21.48 14.75 8.32 30.71 -37.45%
EPS 1.24 0.23 -0.17 -0.01 0.00 0.05 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.383 0.3709 0.3684 0.3961 0.3301 0.3427 0.3414 7.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.795 0.65 0.64 0.63 0.68 0.70 0.84 -
P/RPS 1.10 1.68 0.47 0.66 0.86 1.77 0.58 53.03%
P/EPS 13.45 60.19 -78.06 -1,260.00 -3,400.00 318.18 -43.87 -
EY 7.43 1.66 -1.28 -0.08 -0.03 0.31 -2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.36 0.36 0.39 0.43 0.52 -10.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 22/11/13 23/08/13 23/05/13 22/02/13 22/11/12 30/08/12 -
Price 0.80 0.69 0.655 0.655 0.66 0.78 0.75 -
P/RPS 1.11 1.78 0.48 0.69 0.84 1.97 0.51 67.70%
P/EPS 13.54 63.89 -79.89 -1,310.00 -3,300.00 354.55 -39.17 -
EY 7.39 1.57 -1.25 -0.08 -0.03 0.28 -2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.37 0.37 0.38 0.48 0.46 -2.91%

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