[KOBAY] QoQ Cumulative 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- -57.02%
YoY- 196.51%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 156,612 112,190 75,126 33,804 125,430 86,839 55,723 99.53%
PBT 18,859 11,413 9,252 3,370 7,627 5,935 3,094 234.78%
Tax -5,466 -3,581 -2,578 -1,290 -2,765 -2,277 -1,604 126.96%
NP 13,393 7,832 6,674 2,080 4,862 3,658 1,490 334.05%
-
NP to SH 13,184 7,697 6,583 2,037 4,739 3,565 1,417 344.18%
-
Tax Rate 28.98% 31.38% 27.86% 38.28% 36.25% 38.37% 51.84% -
Total Cost 143,219 104,358 68,452 31,724 120,568 83,181 54,233 91.39%
-
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% 5.03% 4.33% 1.38% 3.25% 3.16% 1.48% -
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 153.46 109.94 73.62 33.13 123.00 109.47 81.69 52.42%
EPS 12.92 7.54 6.45 2.00 4.65 4.49 2.08 239.04%
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 48.01 34.40 23.03 10.36 38.45 26.62 17.08 99.54%
EPS 4.04 2.36 2.02 0.62 1.45 1.09 0.43 347.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.485 0.4693 0.4661 0.4536 0.4471 0.3453 0.2928 40.12%
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 0.86 1.17 2.54 0.84 0.81 1.16 -32.10%
P/EPS 7.74 12.53 13.41 42.08 22.16 19.80 45.73 -69.50%
EY 12.92 7.98 7.46 2.38 4.51 5.05 2.19 227.55%
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 0.96 1.13 2.72 0.67 0.98 1.12 -18.15%
P/EPS 9.83 13.92 12.87 45.08 17.86 23.81 44.05 -63.31%
EY 10.17 7.18 7.77 2.22 5.60 4.20 2.27 172.51%
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