[KOBAY] YoY 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- 84.28%
YoY- 93.7%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
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 23,032 32,728 22,468 21,508 23,106 23,091 20,772 1.73%
PBT -2,538 4,436 7,263 226 336 4,673 488 -
Tax 30 -1,125 -625 -244 -380 -149 -454 -
NP -2,508 3,311 6,638 -18 -44 4,524 34 -
-
NP to SH -2,604 3,083 6,567 -25 -397 3,887 -170 57.52%
-
Tax Rate - 25.36% 8.61% 107.96% 113.10% 3.19% 93.03% -
Total Cost 25,540 29,417 15,830 21,526 23,150 18,567 20,738 3.52%
-
Net Worth 137,659 133,955 127,972 110,000 111,698 113,174 104,836 4.63%
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 137,659 133,955 127,972 110,000 111,698 113,174 104,836 4.63%
NOSH 67,812 67,314 67,353 62,500 67,288 67,365 67,636 0.04%
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 -10.89% 10.12% 29.54% -0.08% -0.19% 19.59% 0.16% -
ROE -1.89% 2.30% 5.13% -0.02% -0.36% 3.43% -0.16% -
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 33.96 48.62 33.36 34.41 34.34 34.28 30.71 1.68%
EPS -3.84 4.58 9.75 -0.04 -0.59 5.77 -0.25 57.59%
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 7.06 10.03 6.89 6.59 7.08 7.08 6.37 1.72%
EPS -0.80 0.95 2.01 -0.01 -0.12 1.19 -0.05 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.422 0.4107 0.3923 0.3372 0.3424 0.347 0.3214 4.63%
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 4.39 2.05 2.40 1.83 2.42 2.33 2.44 10.27%
P/EPS -38.80 21.72 8.21 -1,575.00 -140.68 13.86 -298.40 -28.80%
EY -2.58 4.60 12.19 -0.06 -0.71 7.21 -0.34 40.13%
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 4.24 2.32 2.55 1.90 2.42 2.22 2.05 12.86%
P/EPS -37.50 24.67 8.72 -1,637.50 -140.68 13.17 -250.65 -27.11%
EY -2.67 4.05 11.47 -0.06 -0.71 7.59 -0.40 37.17%
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