[KOBAY] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 449.59%
YoY- 33258.34%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 24,582 96,423 70,956 48,488 25,963 91,165 68,714 -49.57%
PBT 1,262 13,063 12,215 4,951 1,377 1,736 2,248 -31.92%
Tax -395 -1,200 -1,462 -837 -408 -1,191 -1,094 -49.26%
NP 867 11,863 10,753 4,114 969 545 1,154 -17.34%
-
NP to SH 887 11,681 10,548 3,979 724 -549 -36 -
-
Tax Rate 31.30% 9.19% 11.97% 16.91% 29.63% 68.61% 48.67% -
Total Cost 23,715 84,560 60,203 44,374 24,994 90,620 67,560 -50.20%
-
Net Worth 129,690 129,297 127,977 122,534 118,655 117,853 126,719 1.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 2,020 - - - - - -
Div Payout % - 17.30% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 129,690 129,297 127,977 122,534 118,655 117,853 126,719 1.55%
NOSH 67,196 67,342 67,356 67,326 67,037 66,962 71,999 -4.49%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.53% 12.30% 15.15% 8.48% 3.73% 0.60% 1.68% -
ROE 0.68% 9.03% 8.24% 3.25% 0.61% -0.47% -0.03% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.58 143.18 105.34 72.02 38.73 136.14 95.44 -47.20%
EPS 1.32 17.34 15.66 5.91 1.08 -0.81 -0.05 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.92 1.90 1.82 1.77 1.76 1.76 6.33%
Adjusted Per Share Value based on latest NOSH - 67,391
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.54 29.56 21.75 14.87 7.96 27.95 21.07 -49.56%
EPS 0.27 3.58 3.23 1.22 0.22 -0.17 -0.01 -
DPS 0.00 0.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3976 0.3964 0.3923 0.3757 0.3638 0.3613 0.3885 1.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.15 1.20 0.80 0.795 0.65 0.64 0.63 -
P/RPS 3.14 0.84 0.76 1.10 1.68 0.47 0.66 182.60%
P/EPS 87.12 6.92 5.11 13.45 60.19 -78.06 -1,260.00 -
EY 1.15 14.45 19.58 7.43 1.66 -1.28 -0.08 -
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.42 0.44 0.37 0.36 0.36 40.52%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 23/10/14 25/08/14 23/05/14 21/02/14 22/11/13 23/08/13 23/05/13 -
Price 1.05 1.11 0.85 0.80 0.69 0.655 0.655 -
P/RPS 2.87 0.78 0.81 1.11 1.78 0.48 0.69 158.41%
P/EPS 79.55 6.40 5.43 13.54 63.89 -79.89 -1,310.00 -
EY 1.26 15.63 18.42 7.39 1.57 -1.25 -0.08 -
DY 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.45 0.44 0.39 0.37 0.37 28.63%

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