[KOBAY] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -192.39%
YoY- -119.7%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 113,919 96,423 91,165 98,263 111,216 79,792 56,097 12.52%
PBT 14,185 13,063 1,736 3,923 12,883 5,521 1,717 42.15%
Tax -3,157 -1,200 -1,191 -2,629 -3,101 -1,414 -559 33.42%
NP 11,028 11,863 545 1,294 9,782 4,107 1,158 45.56%
-
NP to SH 10,636 11,681 -549 -1,291 6,553 1,411 1,663 36.22%
-
Tax Rate 22.26% 9.19% 68.61% 67.02% 24.07% 25.61% 32.56% -
Total Cost 102,891 84,560 90,620 96,969 101,434 75,685 54,939 11.01%
-
Net Worth 136,753 129,297 117,853 109,216 111,838 105,821 106,546 4.24%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,020 2,020 - - 1,347 1,011 1,348 6.97%
Div Payout % 19.00% 17.30% - - 20.56% 71.65% 81.10% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 136,753 129,297 117,853 109,216 111,838 105,821 106,546 4.24%
NOSH 67,366 67,342 66,962 67,417 67,372 67,401 67,434 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.68% 12.30% 0.60% 1.32% 8.80% 5.15% 2.06% -
ROE 7.78% 9.03% -0.47% -1.18% 5.86% 1.33% 1.56% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 169.10 143.18 136.14 145.75 165.08 118.38 83.19 12.54%
EPS 15.79 17.34 -0.81 -1.92 9.73 2.09 2.47 36.21%
DPS 3.00 3.00 0.00 0.00 2.00 1.50 2.00 6.98%
NAPS 2.03 1.92 1.76 1.62 1.66 1.57 1.58 4.26%
Adjusted Per Share Value based on latest NOSH - 67,307
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 35.61 30.14 28.49 30.71 34.76 24.94 17.53 12.53%
EPS 3.32 3.65 -0.17 -0.40 2.05 0.44 0.52 36.18%
DPS 0.63 0.63 0.00 0.00 0.42 0.32 0.42 6.98%
NAPS 0.4274 0.4041 0.3684 0.3414 0.3496 0.3308 0.333 4.24%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.18 1.20 0.64 0.84 0.77 0.61 0.59 -
P/RPS 0.70 0.84 0.47 0.58 0.47 0.52 0.71 -0.23%
P/EPS 7.47 6.92 -78.06 -43.87 7.92 29.14 23.92 -17.62%
EY 13.38 14.45 -1.28 -2.28 12.63 3.43 4.18 21.38%
DY 2.54 2.50 0.00 0.00 2.60 2.46 3.39 -4.69%
P/NAPS 0.58 0.63 0.36 0.52 0.46 0.39 0.37 7.77%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 25/08/14 23/08/13 30/08/12 26/08/11 26/08/10 28/08/09 -
Price 0.96 1.11 0.655 0.75 0.74 0.63 0.61 -
P/RPS 0.57 0.78 0.48 0.51 0.45 0.53 0.73 -4.03%
P/EPS 6.08 6.40 -79.89 -39.17 7.61 30.09 24.74 -20.84%
EY 16.45 15.63 -1.25 -2.55 13.14 3.32 4.04 26.35%
DY 3.13 2.70 0.00 0.00 2.70 2.38 3.28 -0.77%
P/NAPS 0.47 0.58 0.37 0.46 0.45 0.40 0.39 3.15%

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