[KOBAY] YoY Cumulative 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- -27.47%
YoY- -87.13%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 86,252 70,956 68,714 73,829 82,491 51,358 38,040 14.61%
PBT 8,640 12,215 2,248 4,682 13,081 2,432 1,145 40.02%
Tax -2,381 -1,462 -1,094 -1,875 -2,213 -772 -769 20.71%
NP 6,259 10,753 1,154 2,807 10,868 1,660 376 59.75%
-
NP to SH 6,076 10,548 -36 1,048 8,140 117 924 36.85%
-
Tax Rate 27.56% 11.97% 48.67% 40.05% 16.92% 31.74% 67.16% -
Total Cost 79,993 60,203 67,560 71,022 71,623 49,698 37,664 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 4.53% 8.24% -0.03% 0.94% 7.20% 0.11% 0.88% -
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 128.04 105.34 95.44 109.90 122.52 74.62 56.40 14.63%
EPS 9.02 15.66 -0.05 1.56 12.09 0.17 1.37 36.88%
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 26.44 21.75 21.07 22.63 25.29 15.75 11.66 14.61%
EPS 1.86 3.23 -0.01 0.32 2.50 0.04 0.28 37.08%
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 0.78 0.76 0.66 0.76 0.65 1.01 1.05 -4.83%
P/EPS 11.03 5.11 -1,260.00 53.21 6.62 441.18 43.07 -20.30%
EY 9.07 19.58 -0.08 1.88 15.11 0.23 2.32 25.49%
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 0.88 0.81 0.69 0.76 0.62 0.84 1.10 -3.64%
P/EPS 12.53 5.43 -1,310.00 53.21 6.29 370.59 45.26 -19.26%
EY 7.98 18.42 -0.08 1.88 15.91 0.27 2.21 23.84%
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