[KOBAY] YoY Annualized Quarter 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- -100.0%
YoY- -103.44%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 98,793 115,002 94,608 91,618 98,438 109,988 68,477 6.29%
PBT 5,361 11,520 16,286 2,997 6,242 17,441 3,242 8.73%
Tax -2,261 -3,174 -1,949 -1,458 -2,500 -2,950 -1,029 14.00%
NP 3,100 8,345 14,337 1,538 3,742 14,490 2,213 5.77%
-
NP to SH 3,088 8,101 14,064 -48 1,397 10,853 156 64.39%
-
Tax Rate 42.17% 27.55% 11.97% 48.65% 40.05% 16.91% 31.74% -
Total Cost 95,693 106,657 80,270 90,080 94,696 95,497 66,264 6.31%
-
Net Worth 137,873 134,049 127,977 126,719 111,517 113,111 106,676 4.36%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 137,873 134,049 127,977 126,719 111,517 113,111 106,676 4.36%
NOSH 67,917 67,361 67,356 71,999 67,179 67,328 68,823 -0.22%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.14% 7.26% 15.15% 1.68% 3.80% 13.17% 3.23% -
ROE 2.24% 6.04% 10.99% -0.04% 1.25% 9.60% 0.15% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 145.46 170.72 140.46 127.25 146.53 163.36 99.50 6.52%
EPS 4.55 12.03 20.88 -0.07 2.08 16.12 0.23 64.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.99 1.90 1.76 1.66 1.68 1.55 4.59%
Adjusted Per Share Value based on latest NOSH - 62,500
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.29 35.26 29.00 28.09 30.18 33.72 20.99 6.29%
EPS 0.95 2.48 4.31 -0.01 0.43 3.33 0.05 63.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4227 0.411 0.3923 0.3885 0.3419 0.3468 0.327 4.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.49 0.995 0.80 0.63 0.83 0.80 0.75 -
P/RPS 1.02 0.58 0.57 0.50 0.57 0.49 0.75 5.25%
P/EPS 32.77 8.27 3.83 -945.00 39.90 4.96 330.88 -31.95%
EY 3.05 12.09 26.10 -0.11 2.51 20.15 0.30 47.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.50 0.42 0.36 0.50 0.48 0.48 7.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 23/05/14 23/05/13 28/05/12 27/05/11 27/05/10 -
Price 1.44 1.13 0.85 0.655 0.83 0.76 0.63 -
P/RPS 0.99 0.66 0.61 0.51 0.57 0.47 0.63 7.81%
P/EPS 31.67 9.40 4.07 -982.50 39.90 4.71 277.94 -30.34%
EY 3.16 10.64 24.56 -0.10 2.51 21.21 0.36 43.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.57 0.45 0.37 0.50 0.45 0.41 9.57%

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