[KOBAY] QoQ TTM 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- 104.92%
YoY- 101.45%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM 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 93,407 92,447 90,495 91,165 93,148 94,746 1.17%
PBT 13,061 11,701 4,664 1,253 1,737 1,490 1,600 306.98%
Tax -1,199 -1,558 -1,177 -984 -1,192 -1,849 -1,985 -28.60%
NP 11,862 10,143 3,487 269 545 -359 -385 -
-
NP to SH 11,679 10,033 3,441 27 -549 -2,375 -2,747 -
-
Tax Rate 9.18% 13.32% 25.24% 78.53% 68.62% 124.09% 124.06% -
Total Cost 84,561 83,264 88,960 90,226 90,620 93,507 95,131 -7.57%
-
Net Worth 67,238 127,972 122,652 118,655 119,101 110,000 116,600 -30.78%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 67,238 127,972 122,652 118,655 119,101 110,000 116,600 -30.78%
NOSH 67,238 67,353 67,391 67,037 67,671 62,500 66,250 0.99%
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% 10.86% 3.77% 0.30% 0.60% -0.39% -0.41% -
ROE 17.37% 7.84% 2.81% 0.02% -0.46% -2.16% -2.36% -
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 143.41 138.68 137.18 134.99 134.72 149.04 143.01 0.18%
EPS 17.37 14.90 5.11 0.04 -0.81 -3.80 -4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.90 1.82 1.77 1.76 1.76 1.76 -31.47%
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 28.64 28.34 27.74 27.95 28.56 29.05 1.17%
EPS 3.58 3.08 1.05 0.01 -0.17 -0.73 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2061 0.3923 0.376 0.3638 0.3651 0.3372 0.3575 -30.80%
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 0.58 0.58 0.48 0.48 0.42 0.48 45.36%
P/EPS 6.91 5.37 15.57 1,613.85 -78.89 -16.58 -16.40 -
EY 14.47 18.62 6.42 0.06 -1.27 -6.03 -6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.42 0.44 0.37 0.36 0.36 0.39 111.98%
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 0.77 0.61 0.58 0.51 0.49 0.44 0.46 41.11%
P/EPS 6.39 5.71 15.67 1,713.17 -80.74 -17.24 -15.92 -
EY 15.65 17.52 6.38 0.06 -1.24 -5.80 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.45 0.44 0.39 0.37 0.37 0.38 104.74%

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