[KOBAY] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 145.86%
YoY- -79.53%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 101,436 98,328 103,852 106,532 94,360 121,884 55,128 10.69%
PBT 13,836 5,048 5,508 7,444 7,880 17,428 2,516 32.83%
Tax -3,148 -1,580 -1,632 -2,464 -3,328 -3,120 -204 57.75%
NP 10,688 3,468 3,876 4,980 4,552 14,308 2,312 29.05%
-
NP to SH 11,128 3,548 2,896 592 2,892 8,232 1,148 45.99%
-
Tax Rate 22.75% 31.30% 29.63% 33.10% 42.23% 17.90% 8.11% -
Total Cost 90,748 94,860 99,976 101,552 89,808 107,576 52,816 9.43%
-
Net Worth 139,436 129,690 118,655 109,654 112,842 107,607 105,455 4.76%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 139,436 129,690 118,655 109,654 112,842 107,607 105,455 4.76%
NOSH 67,360 67,196 67,037 67,272 67,570 67,254 66,744 0.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.54% 3.53% 3.73% 4.67% 4.82% 11.74% 4.19% -
ROE 7.98% 2.74% 2.44% 0.54% 2.56% 7.65% 1.09% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 150.59 146.33 154.92 158.36 139.65 181.23 82.60 10.52%
EPS 16.52 5.28 4.32 0.88 4.28 12.24 1.72 45.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.93 1.77 1.63 1.67 1.60 1.58 4.60%
Adjusted Per Share Value based on latest NOSH - 67,272
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.70 30.73 32.46 33.30 29.49 38.10 17.23 10.69%
EPS 3.48 1.11 0.91 0.19 0.90 2.57 0.36 45.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4358 0.4054 0.3709 0.3427 0.3527 0.3363 0.3296 4.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.09 1.15 0.65 0.70 0.74 0.67 0.63 -
P/RPS 0.72 0.79 0.42 0.44 0.53 0.37 0.76 -0.89%
P/EPS 6.60 21.78 15.05 79.55 17.29 5.47 36.63 -24.83%
EY 15.16 4.59 6.65 1.26 5.78 18.27 2.73 33.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.37 0.43 0.44 0.42 0.40 4.79%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 23/10/14 22/11/13 22/11/12 17/11/11 26/11/10 17/11/09 -
Price 2.53 1.05 0.69 0.78 0.80 0.68 0.64 -
P/RPS 1.68 0.72 0.45 0.49 0.57 0.38 0.77 13.87%
P/EPS 15.31 19.89 15.97 88.64 18.69 5.56 37.21 -13.75%
EY 6.53 5.03 6.26 1.13 5.35 18.00 2.69 15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.54 0.39 0.48 0.48 0.43 0.41 19.92%

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