[KOBAY] YoY Cumulative 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- 111.46%
YoY- -79.53%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 25,359 24,582 25,963 26,633 23,590 30,471 13,782 10.69%
PBT 3,459 1,262 1,377 1,861 1,970 4,357 629 32.83%
Tax -787 -395 -408 -616 -832 -780 -51 57.75%
NP 2,672 867 969 1,245 1,138 3,577 578 29.05%
-
NP to SH 2,782 887 724 148 723 2,058 287 45.99%
-
Tax Rate 22.75% 31.30% 29.63% 33.10% 42.23% 17.90% 8.11% -
Total Cost 22,687 23,715 24,994 25,388 22,452 26,894 13,204 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 2.00% 0.68% 0.61% 0.13% 0.64% 1.91% 0.27% -
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 37.65 36.58 38.73 39.59 34.91 45.31 20.65 10.52%
EPS 4.13 1.32 1.08 0.22 1.07 3.06 0.43 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 7.77 7.54 7.96 8.17 7.23 9.34 4.23 10.66%
EPS 0.85 0.27 0.22 0.05 0.22 0.63 0.09 45.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4275 0.3976 0.3638 0.3362 0.3459 0.3299 0.3233 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 2.90 3.14 1.68 1.77 2.12 1.48 3.05 -0.83%
P/EPS 26.39 87.12 60.19 318.18 69.16 21.90 146.51 -24.84%
EY 3.79 1.15 1.66 0.31 1.45 4.57 0.68 33.13%
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 6.72 2.87 1.78 1.97 2.29 1.50 3.10 13.75%
P/EPS 61.26 79.55 63.89 354.55 74.77 22.22 148.84 -13.74%
EY 1.63 1.26 1.57 0.28 1.34 4.50 0.67 15.96%
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