[KOBAY] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 71.94%
YoY- 196.51%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 156,612 149,586 150,252 135,216 125,430 115,785 111,446 25.53%
PBT 18,859 15,217 18,504 13,480 7,627 7,913 6,188 110.63%
Tax -5,466 -4,774 -5,156 -5,160 -2,765 -3,036 -3,208 42.79%
NP 13,393 10,442 13,348 8,320 4,862 4,877 2,980 173.08%
-
NP to SH 13,184 10,262 13,166 8,148 4,739 4,753 2,834 179.46%
-
Tax Rate 28.98% 31.37% 27.86% 38.28% 36.25% 38.37% 51.84% -
Total Cost 143,219 139,144 136,904 126,896 120,568 110,908 108,466 20.41%
-
Net Worth 158,186 153,066 152,038 147,956 145,829 112,641 95,502 40.12%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 158,186 153,066 152,038 147,956 145,829 112,641 95,502 40.12%
NOSH 102,093 102,093 102,039 102,039 102,039 102,039 102,039 0.03%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.55% 6.98% 8.88% 6.15% 3.88% 4.21% 2.67% -
ROE 8.33% 6.70% 8.66% 5.51% 3.25% 4.22% 2.97% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 153.46 146.59 147.25 132.51 123.00 145.96 163.37 -4.09%
EPS 12.92 10.05 12.90 8.00 4.65 5.99 4.16 113.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.50 1.49 1.45 1.43 1.42 1.40 7.04%
Adjusted Per Share Value based on latest NOSH - 102,039
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 48.95 46.75 46.96 42.26 39.20 36.19 34.83 25.54%
EPS 4.12 3.21 4.12 2.55 1.48 1.49 0.89 178.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4944 0.4784 0.4752 0.4625 0.4558 0.3521 0.2985 40.11%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.00 0.945 0.865 0.84 1.03 0.89 0.95 -
P/RPS 0.65 0.64 0.59 0.63 0.84 0.61 0.58 7.91%
P/EPS 7.74 9.40 6.70 10.52 22.16 14.85 22.87 -51.53%
EY 12.92 10.64 14.92 9.51 4.51 6.73 4.37 106.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.58 0.58 0.72 0.63 0.68 -2.97%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 25/05/18 23/02/18 29/11/17 30/08/17 26/05/17 17/02/17 -
Price 1.27 1.05 0.83 0.90 0.83 1.07 0.915 -
P/RPS 0.83 0.72 0.56 0.68 0.67 0.73 0.56 30.08%
P/EPS 9.83 10.44 6.43 11.27 17.86 17.86 22.02 -41.67%
EY 10.17 9.58 15.55 8.87 5.60 5.60 4.54 71.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.70 0.56 0.62 0.58 0.75 0.65 16.80%

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