[KOBAY] QoQ TTM 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- 16.41%
YoY- 2227.32%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 111,719 101,459 95,042 96,423 93,407 92,447 90,495 15.09%
PBT 9,488 12,315 12,946 13,061 11,701 4,664 1,253 286.08%
Tax -2,119 -1,619 -1,186 -1,199 -1,558 -1,177 -984 66.83%
NP 7,369 10,696 11,760 11,862 10,143 3,487 269 810.57%
-
NP to SH 7,209 10,693 11,842 11,679 10,033 3,441 27 4060.57%
-
Tax Rate 22.33% 13.15% 9.16% 9.18% 13.32% 25.24% 78.53% -
Total Cost 104,350 90,763 83,282 84,561 83,264 88,960 90,226 10.19%
-
Net Worth 133,955 132,550 129,690 67,238 127,972 122,652 118,655 8.42%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 133,955 132,550 129,690 67,238 127,972 122,652 118,655 8.42%
NOSH 67,314 67,284 67,196 67,238 67,353 67,391 67,037 0.27%
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 6.60% 10.54% 12.37% 12.30% 10.86% 3.77% 0.30% -
ROE 5.38% 8.07% 9.13% 17.37% 7.84% 2.81% 0.02% -
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 165.97 150.79 141.44 143.41 138.68 137.18 134.99 14.78%
EPS 10.71 15.89 17.62 17.37 14.90 5.11 0.04 4068.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.97 1.93 1.00 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 34.92 31.71 29.71 30.14 29.20 28.90 28.29 15.08%
EPS 2.25 3.34 3.70 3.65 3.14 1.08 0.01 3611.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4187 0.4143 0.4054 0.2102 0.40 0.3834 0.3709 8.42%
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 0.60 0.68 0.81 0.84 0.58 0.58 0.48 16.05%
P/EPS 9.29 6.48 6.53 6.91 5.37 15.57 1,613.85 -96.79%
EY 10.76 15.43 15.32 14.47 18.62 6.42 0.06 3090.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.60 1.20 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 0.68 0.65 0.74 0.77 0.61 0.58 0.51 21.16%
P/EPS 10.55 6.14 5.96 6.39 5.71 15.67 1,713.17 -96.65%
EY 9.48 16.30 16.78 15.65 17.52 6.38 0.06 2831.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.54 1.11 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