[KOBAY] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -114.61%
YoY- -105.79%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 94,746 101,306 98,263 102,554 102,539 104,663 111,544 -10.26%
PBT 1,600 3,814 3,923 4,484 8,821 10,087 12,474 -74.40%
Tax -1,985 -2,413 -2,629 -2,763 -2,532 -2,744 -2,692 -18.30%
NP -385 1,401 1,294 1,721 6,289 7,343 9,782 -
-
NP to SH -2,747 -1,866 -1,291 -546 3,738 5,211 6,546 -
-
Tax Rate 124.06% 63.27% 67.02% 61.62% 28.70% 27.20% 21.58% -
Total Cost 95,131 99,905 96,969 100,833 96,250 97,320 101,762 -4.37%
-
Net Worth 116,600 109,654 109,038 111,698 114,035 112,842 111,926 2.75%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 1,348 1,348 1,348 1,348 -
Div Payout % - - - 0.00% 36.08% 25.88% 20.60% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 116,600 109,654 109,038 111,698 114,035 112,842 111,926 2.75%
NOSH 66,250 67,272 67,307 67,288 67,476 67,570 67,425 -1.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.41% 1.38% 1.32% 1.68% 6.13% 7.02% 8.77% -
ROE -2.36% -1.70% -1.18% -0.49% 3.28% 4.62% 5.85% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 143.01 150.59 145.99 152.41 151.96 154.90 165.43 -9.21%
EPS -4.15 -2.77 -1.92 -0.81 5.54 7.71 9.71 -
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 1.76 1.63 1.62 1.66 1.69 1.67 1.66 3.95%
Adjusted Per Share Value based on latest NOSH - 67,288
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.61 31.66 30.71 32.05 32.05 32.71 34.86 -10.26%
EPS -0.86 -0.58 -0.40 -0.17 1.17 1.63 2.05 -
DPS 0.00 0.00 0.00 0.42 0.42 0.42 0.42 -
NAPS 0.3644 0.3427 0.3408 0.3491 0.3564 0.3527 0.3498 2.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.68 0.70 0.84 0.83 0.76 0.74 0.77 -
P/RPS 0.48 0.46 0.58 0.54 0.50 0.48 0.47 1.40%
P/EPS -16.40 -25.24 -43.79 -102.29 13.72 9.60 7.93 -
EY -6.10 -3.96 -2.28 -0.98 7.29 10.42 12.61 -
DY 0.00 0.00 0.00 2.41 2.63 2.70 2.60 -
P/NAPS 0.39 0.43 0.52 0.50 0.45 0.44 0.46 -10.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 22/11/12 30/08/12 28/05/12 28/02/12 17/11/11 26/08/11 -
Price 0.66 0.78 0.75 0.83 0.75 0.80 0.74 -
P/RPS 0.46 0.52 0.51 0.54 0.49 0.52 0.45 1.46%
P/EPS -15.92 -28.12 -39.10 -102.29 13.54 10.37 7.62 -
EY -6.28 -3.56 -2.56 -0.98 7.39 9.64 13.12 -
DY 0.00 0.00 0.00 2.41 2.67 2.50 2.70 -
P/NAPS 0.38 0.48 0.46 0.50 0.44 0.48 0.45 -10.61%

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