[KOBAY] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -38.36%
YoY- -75.31%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 125,430 115,785 111,446 109,456 104,750 98,793 102,126 14.70%
PBT 7,627 7,913 6,188 5,368 7,580 5,361 13,120 -30.36%
Tax -2,765 -3,036 -3,208 -2,440 -2,603 -2,261 -3,452 -13.76%
NP 4,862 4,877 2,980 2,928 4,977 3,100 9,668 -36.78%
-
NP to SH 4,739 4,753 2,834 2,748 4,458 3,088 9,842 -38.59%
-
Tax Rate 36.25% 38.37% 51.84% 45.45% 34.34% 42.17% 26.31% -
Total Cost 120,568 110,908 108,466 106,528 99,773 95,693 92,458 19.37%
-
Net Worth 145,829 112,641 95,502 141,481 140,478 137,873 142,147 1.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 145,829 112,641 95,502 141,481 140,478 137,873 142,147 1.72%
NOSH 102,039 102,039 102,039 68,019 67,863 67,917 67,689 31.50%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.88% 4.21% 2.67% 2.68% 4.75% 3.14% 9.47% -
ROE 3.25% 4.22% 2.97% 1.94% 3.17% 2.24% 6.92% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 123.00 145.96 163.37 160.92 154.35 145.46 150.88 -12.74%
EPS 4.65 5.99 4.16 4.04 4.38 4.55 14.54 -53.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.40 2.08 2.07 2.03 2.10 -22.61%
Adjusted Per Share Value based on latest NOSH - 68,019
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 38.45 35.50 34.17 33.56 32.11 30.29 31.31 14.69%
EPS 1.45 1.46 0.87 0.84 1.37 0.95 3.02 -38.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4471 0.3453 0.2928 0.4338 0.4307 0.4227 0.4358 1.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.03 0.89 0.95 1.18 1.23 1.49 2.16 -
P/RPS 0.84 0.61 0.58 0.73 0.80 1.02 1.43 -29.88%
P/EPS 22.16 14.85 22.87 29.21 18.72 32.77 14.86 30.55%
EY 4.51 6.73 4.37 3.42 5.34 3.05 6.73 -23.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.68 0.57 0.59 0.73 1.03 -21.25%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 17/02/17 28/11/16 24/08/16 27/05/16 25/02/16 -
Price 0.83 1.07 0.915 1.57 1.25 1.44 1.56 -
P/RPS 0.67 0.73 0.56 0.98 0.81 0.99 1.03 -24.94%
P/EPS 17.86 17.86 22.02 38.86 19.03 31.67 10.73 40.49%
EY 5.60 5.60 4.54 2.57 5.26 3.16 9.32 -28.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.75 0.65 0.75 0.60 0.71 0.74 -15.00%

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