[KOBAY] YoY 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 111,719 93,407 93,148 102,554 111,253 70,421 48,208 15.02%
PBT 9,488 11,701 1,490 4,484 15,762 3,246 3,188 19.92%
Tax -2,119 -1,558 -1,849 -2,763 -2,447 -804 651 -
NP 7,369 10,143 -359 1,721 13,315 2,442 3,839 11.47%
-
NP to SH 7,209 10,033 -2,375 -546 9,434 1,058 4,415 8.51%
-
Tax Rate 22.33% 13.32% 124.09% 61.62% 15.52% 24.77% -20.42% -
Total Cost 104,350 83,264 93,507 100,833 97,938 67,979 44,369 15.31%
-
Net Worth 133,955 127,972 110,000 111,698 113,174 104,836 105,337 4.08%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 1,348 1,009 1,348 2,022 -
Div Payout % - - - 0.00% 10.70% 127.45% 45.81% -
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 133,955 127,972 110,000 111,698 113,174 104,836 105,337 4.08%
NOSH 67,314 67,353 62,500 67,288 67,365 67,636 67,523 -0.05%
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 6.60% 10.86% -0.39% 1.68% 11.97% 3.47% 7.96% -
ROE 5.38% 7.84% -2.16% -0.49% 8.34% 1.01% 4.19% -
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 165.97 138.68 149.04 152.41 165.15 104.12 71.39 15.08%
EPS 10.71 14.90 -3.80 -0.81 14.00 1.56 6.54 8.56%
DPS 0.00 0.00 0.00 2.00 1.50 2.00 3.00 -
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 34.92 29.20 29.11 32.05 34.77 22.01 15.07 15.02%
EPS 2.25 3.14 -0.74 -0.17 2.95 0.33 1.38 8.48%
DPS 0.00 0.00 0.00 0.42 0.32 0.42 0.63 -
NAPS 0.4187 0.40 0.3438 0.3491 0.3537 0.3277 0.3292 4.08%
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 0.60 0.58 0.42 0.54 0.48 0.72 0.83 -5.26%
P/EPS 9.29 5.37 -16.58 -102.29 5.71 47.95 9.02 0.49%
EY 10.76 18.62 -6.03 -0.98 17.51 2.09 11.08 -0.48%
DY 0.00 0.00 0.00 2.41 1.87 2.67 5.08 -
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 0.68 0.61 0.44 0.54 0.46 0.61 0.87 -4.02%
P/EPS 10.55 5.71 -17.24 -102.29 5.43 40.27 9.48 1.79%
EY 9.48 17.52 -5.80 -0.98 18.43 2.48 10.55 -1.76%
DY 0.00 0.00 0.00 2.41 1.97 3.17 4.84 -
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