[KOBAY] YoY TTM 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- 75.45%
YoY- 791.68%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 93,407 93,148 102,554 111,253 70,421 48,208 38,803 15.75%
PBT 11,701 1,490 4,484 15,762 3,246 3,188 936 52.31%
Tax -1,558 -1,849 -2,763 -2,447 -804 651 1,516 -
NP 10,143 -359 1,721 13,315 2,442 3,839 2,452 26.68%
-
NP to SH 10,033 -2,375 -546 9,434 1,058 4,415 2,508 25.98%
-
Tax Rate 13.32% 124.09% 61.62% 15.52% 24.77% -20.42% -161.97% -
Total Cost 83,264 93,507 100,833 97,938 67,979 44,369 36,351 14.80%
-
Net Worth 127,972 110,000 111,698 113,174 104,836 105,337 101,755 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 - - 1,348 1,009 1,348 2,022 2,020 -
Div Payout % - - 0.00% 10.70% 127.45% 45.81% 80.56% -
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 127,972 110,000 111,698 113,174 104,836 105,337 101,755 3.89%
NOSH 67,353 62,500 67,288 67,365 67,636 67,523 67,387 -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 10.86% -0.39% 1.68% 11.97% 3.47% 7.96% 6.32% -
ROE 7.84% -2.16% -0.49% 8.34% 1.01% 4.19% 2.46% -
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 138.68 149.04 152.41 165.15 104.12 71.39 57.58 15.76%
EPS 14.90 -3.80 -0.81 14.00 1.56 6.54 3.72 26.00%
DPS 0.00 0.00 2.00 1.50 2.00 3.00 3.00 -
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 28.64 28.56 31.44 34.11 21.59 14.78 11.90 15.75%
EPS 3.08 -0.73 -0.17 2.89 0.32 1.35 0.77 25.97%
DPS 0.00 0.00 0.41 0.31 0.41 0.62 0.62 -
NAPS 0.3923 0.3372 0.3424 0.347 0.3214 0.3229 0.312 3.88%
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 0.58 0.42 0.54 0.48 0.72 0.83 1.13 -10.51%
P/EPS 5.37 -16.58 -102.29 5.71 47.95 9.02 17.46 -17.83%
EY 18.62 -6.03 -0.98 17.51 2.09 11.08 5.73 21.69%
DY 0.00 0.00 2.41 1.87 2.67 5.08 4.62 -
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 0.44 0.54 0.46 0.61 0.87 1.22 -10.90%
P/EPS 5.71 -17.24 -102.29 5.43 40.27 9.48 18.81 -18.01%
EY 17.52 -5.80 -0.98 18.43 2.48 10.55 5.32 21.96%
DY 0.00 0.00 2.41 1.97 3.17 4.84 4.29 -
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