[KOBAY] QoQ 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- 84.28%
YoY- 93.7%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 22,525 25,963 22,451 21,508 20,573 26,633 24,434 -5.26%
PBT 3,573 1,377 -512 226 162 1,861 -759 -
Tax -428 -408 -97 -244 -235 -616 -754 -31.37%
NP 3,145 969 -609 -18 -73 1,245 -1,513 -
-
NP to SH 3,255 724 -513 -25 -159 148 -2,339 -
-
Tax Rate 11.98% 29.63% - 107.96% 145.06% 33.10% - -
Total Cost 19,380 24,994 23,060 21,526 20,646 25,388 25,947 -17.63%
-
Net Worth 122,652 118,655 119,101 110,000 116,600 109,654 109,038 8.13%
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 122,652 118,655 119,101 110,000 116,600 109,654 109,038 8.13%
NOSH 67,391 67,037 67,671 62,500 66,250 67,272 67,307 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 13.96% 3.73% -2.71% -0.08% -0.35% 4.67% -6.19% -
ROE 2.65% 0.61% -0.43% -0.02% -0.14% 0.13% -2.15% -
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 33.42 38.73 33.18 34.41 31.05 39.59 36.30 -5.34%
EPS 4.83 1.08 -0.76 -0.04 -0.24 0.22 -3.47 -
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 7.04 8.11 7.02 6.72 6.43 8.32 7.64 -5.29%
EPS 1.02 0.23 -0.16 -0.01 -0.05 0.05 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3834 0.3709 0.3723 0.3438 0.3644 0.3427 0.3408 8.14%
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 2.38 1.68 1.93 1.83 2.19 1.77 2.31 2.00%
P/EPS 16.46 60.19 -84.42 -1,575.00 -283.33 318.18 -24.17 -
EY 6.08 1.66 -1.18 -0.06 -0.35 0.31 -4.14 -
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 2.39 1.78 1.97 1.90 2.13 1.97 2.07 10.02%
P/EPS 16.56 63.89 -86.40 -1,637.50 -275.00 354.55 -21.58 -
EY 6.04 1.57 -1.16 -0.06 -0.36 0.28 -4.63 -
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