[KOBAY] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 223.17%
YoY- 364.57%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 36,967 156,612 112,190 75,126 33,804 125,430 86,839 -43.38%
PBT 5,588 18,859 11,413 9,252 3,370 7,627 5,935 -3.93%
Tax -1,545 -5,466 -3,581 -2,578 -1,290 -2,765 -2,277 -22.76%
NP 4,043 13,393 7,832 6,674 2,080 4,862 3,658 6.89%
-
NP to SH 4,005 13,184 7,697 6,583 2,037 4,739 3,565 8.05%
-
Tax Rate 27.65% 28.98% 31.38% 27.86% 38.28% 36.25% 38.37% -
Total Cost 32,924 143,219 104,358 68,452 31,724 120,568 83,181 -46.06%
-
Net Worth 162,345 158,186 153,066 152,038 147,956 145,829 112,641 27.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 162,345 158,186 153,066 152,038 147,956 145,829 112,641 27.56%
NOSH 102,093 102,093 102,093 102,039 102,039 102,039 102,039 0.03%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.94% 8.55% 6.98% 8.88% 6.15% 3.88% 4.21% -
ROE 2.47% 8.33% 5.03% 4.33% 1.38% 3.25% 3.16% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 36.21 153.46 109.94 73.62 33.13 123.00 109.47 -52.13%
EPS 3.92 12.92 7.54 6.45 2.00 4.65 4.49 -8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.50 1.49 1.45 1.43 1.42 7.82%
Adjusted Per Share Value based on latest NOSH - 102,039
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.55 48.95 35.07 23.48 10.57 39.20 27.14 -43.39%
EPS 1.25 4.12 2.41 2.06 0.64 1.48 1.11 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5074 0.4944 0.4784 0.4752 0.4625 0.4558 0.3521 27.55%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.51 1.00 0.945 0.865 0.84 1.03 0.89 -
P/RPS 4.17 0.65 0.86 1.17 2.54 0.84 0.81 197.85%
P/EPS 38.50 7.74 12.53 13.41 42.08 22.16 19.80 55.72%
EY 2.60 12.92 7.98 7.46 2.38 4.51 5.05 -35.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 0.63 0.58 0.58 0.72 0.63 31.46%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 24/08/18 25/05/18 23/02/18 29/11/17 30/08/17 26/05/17 -
Price 1.48 1.27 1.05 0.83 0.90 0.83 1.07 -
P/RPS 4.09 0.83 0.96 1.13 2.72 0.67 0.98 158.99%
P/EPS 37.73 9.83 13.92 12.87 45.08 17.86 23.81 35.88%
EY 2.65 10.17 7.18 7.77 2.22 5.60 4.20 -26.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 0.70 0.56 0.62 0.58 0.75 15.40%

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