[KOBAY] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 32.93%
YoY- 6.3%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 112,190 75,126 33,804 125,430 86,839 55,723 27,364 156.38%
PBT 11,413 9,252 3,370 7,627 5,935 3,094 1,342 317.18%
Tax -3,581 -2,578 -1,290 -2,765 -2,277 -1,604 -610 225.77%
NP 7,832 6,674 2,080 4,862 3,658 1,490 732 386.25%
-
NP to SH 7,697 6,583 2,037 4,739 3,565 1,417 687 401.43%
-
Tax Rate 31.38% 27.86% 38.28% 36.25% 38.37% 51.84% 45.45% -
Total Cost 104,358 68,452 31,724 120,568 83,181 54,233 26,632 148.75%
-
Net Worth 153,066 152,038 147,956 145,829 112,641 95,502 141,481 5.39%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 153,066 152,038 147,956 145,829 112,641 95,502 141,481 5.39%
NOSH 102,093 102,039 102,039 102,039 102,039 102,039 68,019 31.12%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.98% 8.88% 6.15% 3.88% 4.21% 2.67% 2.68% -
ROE 5.03% 4.33% 1.38% 3.25% 3.16% 1.48% 0.49% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 109.94 73.62 33.13 123.00 109.47 81.69 40.23 95.58%
EPS 7.54 6.45 2.00 4.65 4.49 2.08 1.01 282.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.49 1.45 1.43 1.42 1.40 2.08 -19.59%
Adjusted Per Share Value based on latest NOSH - 102,039
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 35.07 23.48 10.57 39.20 27.14 17.42 8.55 156.46%
EPS 2.41 2.06 0.64 1.48 1.11 0.44 0.21 409.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4784 0.4752 0.4625 0.4558 0.3521 0.2985 0.4422 5.39%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.945 0.865 0.84 1.03 0.89 0.95 1.18 -
P/RPS 0.86 1.17 2.54 0.84 0.81 1.16 2.93 -55.86%
P/EPS 12.53 13.41 42.08 22.16 19.80 45.73 116.83 -77.45%
EY 7.98 7.46 2.38 4.51 5.05 2.19 0.86 342.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.58 0.72 0.63 0.68 0.57 6.90%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 23/02/18 29/11/17 30/08/17 26/05/17 17/02/17 28/11/16 -
Price 1.05 0.83 0.90 0.83 1.07 0.915 1.57 -
P/RPS 0.96 1.13 2.72 0.67 0.98 1.12 3.90 -60.75%
P/EPS 13.92 12.87 45.08 17.86 23.81 44.05 155.45 -80.01%
EY 7.18 7.77 2.22 5.60 4.20 2.27 0.64 401.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.62 0.58 0.75 0.65 0.75 -4.49%

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