[KOBAY] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -92.41%
YoY- 22.51%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 113,919 86,252 53,524 24,582 96,423 70,956 48,488 77.00%
PBT 14,185 8,640 4,204 1,262 13,063 12,215 4,951 102.11%
Tax -3,157 -2,381 -1,256 -395 -1,200 -1,462 -837 142.89%
NP 11,028 6,259 2,948 867 11,863 10,753 4,114 93.31%
-
NP to SH 10,636 6,076 2,993 887 11,681 10,548 3,979 92.95%
-
Tax Rate 22.26% 27.56% 29.88% 31.30% 9.19% 11.97% 16.91% -
Total Cost 102,891 79,993 50,576 23,715 84,560 60,203 44,374 75.45%
-
Net Worth 136,753 134,049 132,797 129,690 129,297 127,977 122,534 7.61%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,020 - - - 2,020 - - -
Div Payout % 19.00% - - - 17.30% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 136,753 134,049 132,797 129,690 129,297 127,977 122,534 7.61%
NOSH 67,366 67,361 67,409 67,196 67,342 67,356 67,326 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.68% 7.26% 5.51% 3.53% 12.30% 15.15% 8.48% -
ROE 7.78% 4.53% 2.25% 0.68% 9.03% 8.24% 3.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 169.10 128.04 79.40 36.58 143.18 105.34 72.02 76.93%
EPS 15.79 9.02 4.44 1.32 17.34 15.66 5.91 92.89%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.03 1.99 1.97 1.93 1.92 1.90 1.82 7.57%
Adjusted Per Share Value based on latest NOSH - 67,196
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.93 26.44 16.41 7.54 29.56 21.75 14.87 76.98%
EPS 3.26 1.86 0.92 0.27 3.58 3.23 1.22 92.90%
DPS 0.62 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.4193 0.411 0.4071 0.3976 0.3964 0.3923 0.3757 7.61%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.18 0.995 1.03 1.15 1.20 0.80 0.795 -
P/RPS 0.70 0.78 1.30 3.14 0.84 0.76 1.10 -26.07%
P/EPS 7.47 11.03 23.20 87.12 6.92 5.11 13.45 -32.50%
EY 13.38 9.07 4.31 1.15 14.45 19.58 7.43 48.17%
DY 2.54 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.58 0.50 0.52 0.60 0.63 0.42 0.44 20.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 23/10/14 25/08/14 23/05/14 21/02/14 -
Price 0.96 1.13 0.975 1.05 1.11 0.85 0.80 -
P/RPS 0.57 0.88 1.23 2.87 0.78 0.81 1.11 -35.95%
P/EPS 6.08 12.53 21.96 79.55 6.40 5.43 13.54 -41.44%
EY 16.45 7.98 4.55 1.26 15.63 18.42 7.39 70.73%
DY 3.13 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.47 0.57 0.49 0.54 0.58 0.45 0.44 4.50%

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