[KOBAY] YoY Annualized Quarter 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- 627.5%
YoY- 389.19%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 109,456 101,436 98,328 103,852 106,532 94,360 121,884 -1.77%
PBT 5,368 13,836 5,048 5,508 7,444 7,880 17,428 -17.80%
Tax -2,440 -3,148 -1,580 -1,632 -2,464 -3,328 -3,120 -4.01%
NP 2,928 10,688 3,468 3,876 4,980 4,552 14,308 -23.21%
-
NP to SH 2,748 11,128 3,548 2,896 592 2,892 8,232 -16.69%
-
Tax Rate 45.45% 22.75% 31.30% 29.63% 33.10% 42.23% 17.90% -
Total Cost 106,528 90,748 94,860 99,976 101,552 89,808 107,576 -0.16%
-
Net Worth 141,481 139,436 129,690 118,655 109,654 112,842 107,607 4.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 141,481 139,436 129,690 118,655 109,654 112,842 107,607 4.66%
NOSH 68,019 67,360 67,196 67,037 67,272 67,570 67,254 0.18%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.68% 10.54% 3.53% 3.73% 4.67% 4.82% 11.74% -
ROE 1.94% 7.98% 2.74% 2.44% 0.54% 2.56% 7.65% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 160.92 150.59 146.33 154.92 158.36 139.65 181.23 -1.95%
EPS 4.04 16.52 5.28 4.32 0.88 4.28 12.24 -16.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.07 1.93 1.77 1.63 1.67 1.60 4.46%
Adjusted Per Share Value based on latest NOSH - 67,037
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.21 31.70 30.73 32.46 33.30 29.49 38.10 -1.77%
EPS 0.86 3.48 1.11 0.91 0.19 0.90 2.57 -16.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4422 0.4358 0.4054 0.3709 0.3427 0.3527 0.3363 4.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.18 1.09 1.15 0.65 0.70 0.74 0.67 -
P/RPS 0.73 0.72 0.79 0.42 0.44 0.53 0.37 11.98%
P/EPS 29.21 6.60 21.78 15.05 79.55 17.29 5.47 32.17%
EY 3.42 15.16 4.59 6.65 1.26 5.78 18.27 -24.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.60 0.37 0.43 0.44 0.42 5.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 23/10/14 22/11/13 22/11/12 17/11/11 26/11/10 -
Price 1.57 2.53 1.05 0.69 0.78 0.80 0.68 -
P/RPS 0.98 1.68 0.72 0.45 0.49 0.57 0.38 17.08%
P/EPS 38.86 15.31 19.89 15.97 88.64 18.69 5.56 38.23%
EY 2.57 6.53 5.03 6.26 1.13 5.35 18.00 -27.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.22 0.54 0.39 0.48 0.48 0.43 9.70%

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