[KOBAY] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 75.05%
YoY- -8.95%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 74,095 51,063 25,359 113,919 86,252 53,524 24,582 108.52%
PBT 4,021 6,560 3,459 14,185 8,640 4,204 1,262 116.37%
Tax -1,696 -1,726 -787 -3,157 -2,381 -1,256 -395 163.93%
NP 2,325 4,834 2,672 11,028 6,259 2,948 867 92.90%
-
NP to SH 2,316 4,921 2,782 10,636 6,076 2,993 887 89.50%
-
Tax Rate 42.18% 26.31% 22.75% 22.26% 27.56% 29.88% 31.30% -
Total Cost 71,770 46,229 22,687 102,891 79,993 50,576 23,715 109.08%
-
Net Worth 137,873 142,147 139,436 136,753 134,049 132,797 129,690 4.15%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 2,020 - - - -
Div Payout % - - - 19.00% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 137,873 142,147 139,436 136,753 134,049 132,797 129,690 4.15%
NOSH 67,917 67,689 67,360 67,366 67,361 67,409 67,196 0.71%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.14% 9.47% 10.54% 9.68% 7.26% 5.51% 3.53% -
ROE 1.68% 3.46% 2.00% 7.78% 4.53% 2.25% 0.68% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 109.09 75.44 37.65 169.10 128.04 79.40 36.58 107.04%
EPS 3.41 7.27 4.13 15.79 9.02 4.44 1.32 88.16%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.03 2.10 2.07 2.03 1.99 1.97 1.93 3.42%
Adjusted Per Share Value based on latest NOSH - 67,372
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.72 15.65 7.77 34.93 26.44 16.41 7.54 108.48%
EPS 0.71 1.51 0.85 3.26 1.86 0.92 0.27 90.40%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.4227 0.4358 0.4275 0.4193 0.411 0.4071 0.3976 4.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.49 2.16 1.09 1.18 0.995 1.03 1.15 -
P/RPS 1.37 2.86 2.90 0.70 0.78 1.30 3.14 -42.44%
P/EPS 43.70 29.71 26.39 7.47 11.03 23.20 87.12 -36.84%
EY 2.29 3.37 3.79 13.38 9.07 4.31 1.15 58.21%
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 0.73 1.03 0.53 0.58 0.50 0.52 0.60 13.95%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 26/11/15 27/08/15 26/05/15 27/02/15 23/10/14 -
Price 1.44 1.56 2.53 0.96 1.13 0.975 1.05 -
P/RPS 1.32 2.07 6.72 0.57 0.88 1.23 2.87 -40.38%
P/EPS 42.23 21.46 61.26 6.08 12.53 21.96 79.55 -34.41%
EY 2.37 4.66 1.63 16.45 7.98 4.55 1.26 52.31%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 1.22 0.47 0.57 0.49 0.54 19.99%

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