[KOBAY] QoQ 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- -21.71%
YoY- 22.51%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 27,667 32,728 28,942 24,582 25,467 22,468 22,525 14.73%
PBT 5,545 4,436 2,942 1,262 848 7,263 3,573 34.15%
Tax -776 -1,125 -861 -395 262 -625 -428 48.85%
NP 4,769 3,311 2,081 867 1,110 6,638 3,145 32.08%
-
NP to SH 4,560 3,083 2,106 887 1,133 6,567 3,255 25.27%
-
Tax Rate 13.99% 25.36% 29.27% 31.30% -30.90% 8.61% 11.98% -
Total Cost 22,898 29,417 26,861 23,715 24,357 15,830 19,380 11.79%
-
Net Worth 136,765 133,955 132,550 129,690 67,238 127,972 122,652 7.55%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,021 - - - - - - -
Div Payout % 44.32% - - - - - - -
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 136,765 133,955 132,550 129,690 67,238 127,972 122,652 7.55%
NOSH 67,372 67,314 67,284 67,196 67,238 67,353 67,391 -0.01%
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 17.24% 10.12% 7.19% 3.53% 4.36% 29.54% 13.96% -
ROE 3.33% 2.30% 1.59% 0.68% 1.69% 5.13% 2.65% -
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 41.07 48.62 43.01 36.58 37.88 33.36 33.42 14.77%
EPS 6.77 4.58 3.13 1.32 1.68 9.75 4.83 25.32%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.99 1.97 1.93 1.00 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 8.65 10.23 9.05 7.68 7.96 7.02 7.04 14.76%
EPS 1.43 0.96 0.66 0.28 0.35 2.05 1.02 25.34%
DPS 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4275 0.4187 0.4143 0.4054 0.2102 0.40 0.3834 7.54%
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 2.87 2.05 2.39 3.14 3.17 2.40 2.38 13.33%
P/EPS 17.43 21.72 32.91 87.12 71.21 8.21 16.46 3.90%
EY 5.74 4.60 3.04 1.15 1.40 12.19 6.08 -3.77%
DY 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.52 0.60 1.20 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 2.34 2.32 2.27 2.87 2.93 2.55 2.39 -1.40%
P/EPS 14.18 24.67 31.15 79.55 65.87 8.72 16.56 -9.85%
EY 7.05 4.05 3.21 1.26 1.52 11.47 6.04 10.88%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.49 0.54 1.11 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