[KOBAY] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -16.94%
YoY- 2227.69%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 115,002 107,048 98,328 96,423 94,608 96,976 103,852 7.04%
PBT 11,520 8,408 5,048 13,063 16,286 9,902 5,508 63.61%
Tax -3,174 -2,512 -1,580 -1,200 -1,949 -1,674 -1,632 55.87%
NP 8,345 5,896 3,468 11,863 14,337 8,228 3,876 66.81%
-
NP to SH 8,101 5,986 3,548 11,681 14,064 7,958 2,896 98.65%
-
Tax Rate 27.55% 29.88% 31.30% 9.19% 11.97% 16.91% 29.63% -
Total Cost 106,657 101,152 94,860 84,560 80,270 88,748 99,976 4.41%
-
Net Worth 134,049 132,797 129,690 129,297 127,977 122,534 118,655 8.48%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 2,020 - - - -
Div Payout % - - - 17.30% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 134,049 132,797 129,690 129,297 127,977 122,534 118,655 8.48%
NOSH 67,361 67,409 67,196 67,342 67,356 67,326 67,037 0.32%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.26% 5.51% 3.53% 12.30% 15.15% 8.48% 3.73% -
ROE 6.04% 4.51% 2.74% 9.03% 10.99% 6.49% 2.44% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 170.72 158.80 146.33 143.18 140.46 144.04 154.92 6.69%
EPS 12.03 8.88 5.28 17.34 20.88 11.82 4.32 98.05%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.99 1.97 1.93 1.92 1.90 1.82 1.77 8.13%
Adjusted Per Share Value based on latest NOSH - 67,238
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 35.95 33.46 30.73 30.14 29.57 30.31 32.46 7.05%
EPS 2.53 1.87 1.11 3.65 4.40 2.49 0.91 97.84%
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.419 0.4151 0.4054 0.4041 0.40 0.383 0.3709 8.47%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.995 1.03 1.15 1.20 0.80 0.795 0.65 -
P/RPS 0.58 0.65 0.79 0.84 0.57 0.55 0.42 24.03%
P/EPS 8.27 11.60 21.78 6.92 3.83 6.73 15.05 -32.93%
EY 12.09 8.62 4.59 14.45 26.10 14.87 6.65 49.01%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.60 0.63 0.42 0.44 0.37 22.25%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 23/10/14 25/08/14 23/05/14 21/02/14 22/11/13 -
Price 1.13 0.975 1.05 1.11 0.85 0.80 0.69 -
P/RPS 0.66 0.61 0.72 0.78 0.61 0.56 0.45 29.11%
P/EPS 9.40 10.98 19.89 6.40 4.07 6.77 15.97 -29.78%
EY 10.64 9.11 5.03 15.63 24.56 14.77 6.26 42.46%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.54 0.58 0.45 0.44 0.39 28.81%

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