[KOBAY] QoQ TTM 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- 13.54%
YoY- -334.98%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 92,447 90,495 91,165 93,148 94,746 101,306 98,263 -3.97%
PBT 4,664 1,253 1,737 1,490 1,600 3,814 3,923 12.19%
Tax -1,177 -984 -1,192 -1,849 -1,985 -2,413 -2,629 -41.39%
NP 3,487 269 545 -359 -385 1,401 1,294 93.29%
-
NP to SH 3,441 27 -549 -2,375 -2,747 -1,866 -1,291 -
-
Tax Rate 25.24% 78.53% 68.62% 124.09% 124.06% 63.27% 67.02% -
Total Cost 88,960 90,226 90,620 93,507 95,131 99,905 96,969 -5.57%
-
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 3.77% 0.30% 0.60% -0.39% -0.41% 1.38% 1.32% -
ROE 2.81% 0.02% -0.46% -2.16% -2.36% -1.70% -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 137.18 134.99 134.72 149.04 143.01 150.59 145.99 -4.05%
EPS 5.11 0.04 -0.81 -3.80 -4.15 -2.77 -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 28.34 27.74 27.95 28.56 29.05 31.06 30.13 -3.99%
EPS 1.05 0.01 -0.17 -0.73 -0.84 -0.57 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.376 0.3638 0.3651 0.3372 0.3575 0.3362 0.3343 8.12%
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 0.58 0.48 0.48 0.42 0.48 0.46 0.58 0.00%
P/EPS 15.57 1,613.85 -78.89 -16.58 -16.40 -25.24 -43.79 -
EY 6.42 0.06 -1.27 -6.03 -6.10 -3.96 -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 0.58 0.51 0.49 0.44 0.46 0.52 0.51 8.92%
P/EPS 15.67 1,713.17 -80.74 -17.24 -15.92 -28.12 -39.10 -
EY 6.38 0.06 -1.24 -5.80 -6.28 -3.56 -2.56 -
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