[KOBAY] YoY Annualized Quarter 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- -51.65%
YoY- -87.13%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 115,002 94,608 91,618 98,438 109,988 68,477 50,720 14.61%
PBT 11,520 16,286 2,997 6,242 17,441 3,242 1,526 40.03%
Tax -3,174 -1,949 -1,458 -2,500 -2,950 -1,029 -1,025 20.71%
NP 8,345 14,337 1,538 3,742 14,490 2,213 501 59.77%
-
NP to SH 8,101 14,064 -48 1,397 10,853 156 1,232 36.85%
-
Tax Rate 27.55% 11.97% 48.65% 40.05% 16.91% 31.74% 67.17% -
Total Cost 106,657 80,270 90,080 94,696 95,497 66,264 50,218 13.36%
-
Net Worth 134,049 127,977 126,719 111,517 113,111 106,676 105,214 4.11%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 134,049 127,977 126,719 111,517 113,111 106,676 105,214 4.11%
NOSH 67,361 67,356 71,999 67,179 67,328 68,823 67,445 -0.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.26% 15.15% 1.68% 3.80% 13.17% 3.23% 0.99% -
ROE 6.04% 10.99% -0.04% 1.25% 9.60% 0.15% 1.17% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 170.72 140.46 127.25 146.53 163.36 99.50 75.20 14.63%
EPS 12.03 20.88 -0.07 2.08 16.12 0.23 1.83 36.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.90 1.76 1.66 1.68 1.55 1.56 4.13%
Adjusted Per Share Value based on latest NOSH - 67,288
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 35.26 29.00 28.09 30.18 33.72 20.99 15.55 14.61%
EPS 2.48 4.31 -0.01 0.43 3.33 0.05 0.38 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.411 0.3923 0.3885 0.3419 0.3468 0.327 0.3226 4.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.995 0.80 0.63 0.83 0.80 0.75 0.59 -
P/RPS 0.58 0.57 0.50 0.57 0.49 0.75 0.78 -4.81%
P/EPS 8.27 3.83 -945.00 39.90 4.96 330.88 32.30 -20.30%
EY 12.09 26.10 -0.11 2.51 20.15 0.30 3.10 25.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.36 0.50 0.48 0.48 0.38 4.67%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 23/05/14 23/05/13 28/05/12 27/05/11 27/05/10 25/05/09 -
Price 1.13 0.85 0.655 0.83 0.76 0.63 0.62 -
P/RPS 0.66 0.61 0.51 0.57 0.47 0.63 0.82 -3.55%
P/EPS 9.40 4.07 -982.50 39.90 4.71 277.94 33.94 -19.25%
EY 10.64 24.56 -0.10 2.51 21.21 0.36 2.95 23.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.37 0.50 0.45 0.41 0.40 6.07%

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