[KOBAY] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -73.84%
YoY- 213.64%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 104,750 74,095 51,063 25,359 113,919 86,252 53,524 56.52%
PBT 7,580 4,021 6,560 3,459 14,185 8,640 4,204 48.19%
Tax -2,603 -1,696 -1,726 -787 -3,157 -2,381 -1,256 62.62%
NP 4,977 2,325 4,834 2,672 11,028 6,259 2,948 41.82%
-
NP to SH 4,458 2,316 4,921 2,782 10,636 6,076 2,993 30.45%
-
Tax Rate 34.34% 42.18% 26.31% 22.75% 22.26% 27.56% 29.88% -
Total Cost 99,773 71,770 46,229 22,687 102,891 79,993 50,576 57.35%
-
Net Worth 140,478 137,873 142,147 139,436 136,753 134,049 132,797 3.82%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - 2,020 - - -
Div Payout % - - - - 19.00% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 140,478 137,873 142,147 139,436 136,753 134,049 132,797 3.82%
NOSH 67,863 67,917 67,689 67,360 67,366 67,361 67,409 0.44%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.75% 3.14% 9.47% 10.54% 9.68% 7.26% 5.51% -
ROE 3.17% 1.68% 3.46% 2.00% 7.78% 4.53% 2.25% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 154.35 109.09 75.44 37.65 169.10 128.04 79.40 55.82%
EPS 4.38 3.41 7.27 4.13 15.79 9.02 4.44 -0.90%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.07 2.03 2.10 2.07 2.03 1.99 1.97 3.35%
Adjusted Per Share Value based on latest NOSH - 67,360
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.11 22.72 15.65 7.77 34.93 26.44 16.41 56.50%
EPS 1.37 0.71 1.51 0.85 3.26 1.86 0.92 30.43%
DPS 0.00 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.4307 0.4227 0.4358 0.4275 0.4193 0.411 0.4071 3.83%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.23 1.49 2.16 1.09 1.18 0.995 1.03 -
P/RPS 0.80 1.37 2.86 2.90 0.70 0.78 1.30 -27.67%
P/EPS 18.72 43.70 29.71 26.39 7.47 11.03 23.20 -13.33%
EY 5.34 2.29 3.37 3.79 13.38 9.07 4.31 15.37%
DY 0.00 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 0.59 0.73 1.03 0.53 0.58 0.50 0.52 8.79%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 27/05/16 25/02/16 26/11/15 27/08/15 26/05/15 27/02/15 -
Price 1.25 1.44 1.56 2.53 0.96 1.13 0.975 -
P/RPS 0.81 1.32 2.07 6.72 0.57 0.88 1.23 -24.32%
P/EPS 19.03 42.23 21.46 61.26 6.08 12.53 21.96 -9.11%
EY 5.26 2.37 4.66 1.63 16.45 7.98 4.55 10.15%
DY 0.00 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.60 0.71 0.74 1.22 0.47 0.57 0.49 14.46%

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