[KOBAY] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 111.46%
YoY- -79.53%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 91,165 68,714 47,206 26,633 98,263 73,829 50,723 47.87%
PBT 1,736 2,248 2,021 1,861 3,923 4,682 4,346 -45.79%
Tax -1,191 -1,094 -850 -616 -2,629 -1,875 -1,495 -14.07%
NP 545 1,154 1,171 1,245 1,294 2,807 2,851 -66.84%
-
NP to SH -549 -36 -12 148 -1,291 1,048 1,445 -
-
Tax Rate 68.61% 48.67% 42.06% 33.10% 67.02% 40.05% 34.40% -
Total Cost 90,620 67,560 46,035 25,388 96,969 71,022 47,872 53.08%
-
Net Worth 117,853 126,719 105,600 109,654 109,216 111,517 113,583 2.49%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 117,853 126,719 105,600 109,654 109,216 111,517 113,583 2.49%
NOSH 66,962 71,999 60,000 67,272 67,417 67,179 67,209 -0.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.60% 1.68% 2.48% 4.67% 1.32% 3.80% 5.62% -
ROE -0.47% -0.03% -0.01% 0.13% -1.18% 0.94% 1.27% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 136.14 95.44 78.68 39.59 145.75 109.90 75.47 48.23%
EPS -0.81 -0.05 -0.02 0.22 -1.92 1.56 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.76 1.76 1.63 1.62 1.66 1.69 2.74%
Adjusted Per Share Value based on latest NOSH - 67,272
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.95 21.07 14.47 8.17 30.13 22.63 15.55 47.88%
EPS -0.17 -0.01 0.00 0.05 -0.40 0.32 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3613 0.3885 0.3237 0.3362 0.3348 0.3419 0.3482 2.49%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.64 0.63 0.68 0.70 0.84 0.83 0.76 -
P/RPS 0.47 0.66 0.86 1.77 0.58 0.76 1.01 -39.97%
P/EPS -78.06 -1,260.00 -3,400.00 318.18 -43.87 53.21 35.35 -
EY -1.28 -0.08 -0.03 0.31 -2.28 1.88 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.39 0.43 0.52 0.50 0.45 -13.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 23/05/13 22/02/13 22/11/12 30/08/12 28/05/12 28/02/12 -
Price 0.655 0.655 0.66 0.78 0.75 0.83 0.75 -
P/RPS 0.48 0.69 0.84 1.97 0.51 0.76 0.99 -38.31%
P/EPS -79.89 -1,310.00 -3,300.00 354.55 -39.17 53.21 34.88 -
EY -1.25 -0.08 -0.03 0.28 -2.55 1.88 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.48 0.46 0.50 0.44 -10.91%

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