[KOBAY] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 27.6%
YoY- 6857.26%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 94,608 91,618 98,438 109,988 68,477 50,720 37,624 16.60%
PBT 16,286 2,997 6,242 17,441 3,242 1,526 4,484 23.96%
Tax -1,949 -1,458 -2,500 -2,950 -1,029 -1,025 1,288 -
NP 14,337 1,538 3,742 14,490 2,213 501 5,772 16.36%
-
NP to SH 14,064 -48 1,397 10,853 156 1,232 5,722 16.16%
-
Tax Rate 11.97% 48.65% 40.05% 16.91% 31.74% 67.17% -28.72% -
Total Cost 80,270 90,080 94,696 95,497 66,264 50,218 31,852 16.64%
-
Net Worth 127,977 126,719 111,517 113,111 106,676 105,214 101,741 3.89%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 127,977 126,719 111,517 113,111 106,676 105,214 101,741 3.89%
NOSH 67,356 71,999 67,179 67,328 68,823 67,445 67,378 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.15% 1.68% 3.80% 13.17% 3.23% 0.99% 15.34% -
ROE 10.99% -0.04% 1.25% 9.60% 0.15% 1.17% 5.62% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 140.46 127.25 146.53 163.36 99.50 75.20 55.84 16.61%
EPS 20.88 -0.07 2.08 16.12 0.23 1.83 8.49 16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.76 1.66 1.68 1.55 1.56 1.51 3.90%
Adjusted Per Share Value based on latest NOSH - 67,365
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 29.00 28.09 30.18 33.72 20.99 15.55 11.53 16.60%
EPS 4.31 -0.01 0.43 3.33 0.05 0.38 1.75 16.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3923 0.3885 0.3419 0.3468 0.327 0.3226 0.3119 3.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.80 0.63 0.83 0.80 0.75 0.59 0.65 -
P/RPS 0.57 0.50 0.57 0.49 0.75 0.78 1.16 -11.16%
P/EPS 3.83 -945.00 39.90 4.96 330.88 32.30 7.65 -10.88%
EY 26.10 -0.11 2.51 20.15 0.30 3.10 13.07 12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.50 0.48 0.48 0.38 0.43 -0.39%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 23/05/13 28/05/12 27/05/11 27/05/10 25/05/09 26/05/08 -
Price 0.85 0.655 0.83 0.76 0.63 0.62 0.70 -
P/RPS 0.61 0.51 0.57 0.47 0.63 0.82 1.25 -11.26%
P/EPS 4.07 -982.50 39.90 4.71 277.94 33.94 8.24 -11.08%
EY 24.56 -0.10 2.51 21.21 0.36 2.95 12.13 12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.50 0.45 0.41 0.40 0.46 -0.36%

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