[KOBAY] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 67.73%
YoY- 53.93%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 150,252 135,216 125,430 115,785 111,446 109,456 104,750 27.10%
PBT 18,504 13,480 7,627 7,913 6,188 5,368 7,580 81.00%
Tax -5,156 -5,160 -2,765 -3,036 -3,208 -2,440 -2,603 57.52%
NP 13,348 8,320 4,862 4,877 2,980 2,928 4,977 92.68%
-
NP to SH 13,166 8,148 4,739 4,753 2,834 2,748 4,458 105.44%
-
Tax Rate 27.86% 38.28% 36.25% 38.37% 51.84% 45.45% 34.34% -
Total Cost 136,904 126,896 120,568 110,908 108,466 106,528 99,773 23.41%
-
Net Worth 152,038 147,956 145,829 112,641 95,502 141,481 140,478 5.39%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 152,038 147,956 145,829 112,641 95,502 141,481 140,478 5.39%
NOSH 102,039 102,039 102,039 102,039 102,039 68,019 67,863 31.14%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.88% 6.15% 3.88% 4.21% 2.67% 2.68% 4.75% -
ROE 8.66% 5.51% 3.25% 4.22% 2.97% 1.94% 3.17% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 147.25 132.51 123.00 145.96 163.37 160.92 154.35 -3.08%
EPS 12.90 8.00 4.65 5.99 4.16 4.04 4.38 105.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.45 1.43 1.42 1.40 2.08 2.07 -19.63%
Adjusted Per Share Value based on latest NOSH - 102,039
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.96 42.26 39.20 36.19 34.83 34.21 32.74 27.10%
EPS 4.12 2.55 1.48 1.49 0.89 0.86 1.39 105.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4752 0.4625 0.4558 0.3521 0.2985 0.4422 0.4391 5.39%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.865 0.84 1.03 0.89 0.95 1.18 1.23 -
P/RPS 0.59 0.63 0.84 0.61 0.58 0.73 0.80 -18.32%
P/EPS 6.70 10.52 22.16 14.85 22.87 29.21 18.72 -49.49%
EY 14.92 9.51 4.51 6.73 4.37 3.42 5.34 98.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.72 0.63 0.68 0.57 0.59 -1.13%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 29/11/17 30/08/17 26/05/17 17/02/17 28/11/16 24/08/16 -
Price 0.83 0.90 0.83 1.07 0.915 1.57 1.25 -
P/RPS 0.56 0.68 0.67 0.73 0.56 0.98 0.81 -21.76%
P/EPS 6.43 11.27 17.86 17.86 22.02 38.86 19.03 -51.39%
EY 15.55 8.87 5.60 5.60 4.54 2.57 5.26 105.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.58 0.75 0.65 0.75 0.60 -4.48%

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