[KOBAY] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 113.84%
YoY- -0.6%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 66,136 156,964 110,117 74,899 39,103 197,524 148,974 -41.77%
PBT 13,938 35,399 23,615 14,839 7,759 33,759 25,302 -32.77%
Tax -3,718 -8,448 -5,242 -3,568 -2,472 -9,654 -7,439 -36.99%
NP 10,220 26,951 18,373 11,271 5,287 24,105 17,863 -31.05%
-
NP to SH 9,720 26,779 18,250 11,184 5,230 23,930 17,699 -32.91%
-
Tax Rate 26.68% 23.87% 22.20% 24.04% 31.86% 28.60% 29.40% -
Total Cost 55,916 130,013 91,744 63,628 33,816 173,419 131,111 -43.31%
-
Net Worth 219,205 213,752 210,334 209,313 203,186 198,081 191,955 9.24%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 6,107 - - - 6,126 - -
Div Payout % - 22.81% - - - 25.60% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 219,205 213,752 210,334 209,313 203,186 198,081 191,955 9.24%
NOSH 306,280 306,280 102,104 102,104 102,104 102,104 102,104 107.85%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 15.45% 17.17% 16.68% 15.05% 13.52% 12.20% 11.99% -
ROE 4.43% 12.53% 8.68% 5.34% 2.57% 12.08% 9.22% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.02 51.40 107.85 73.36 38.30 193.45 145.90 -71.62%
EPS 3.24 8.77 17.87 10.95 5.12 23.44 17.33 -67.27%
DPS 0.00 2.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.73 0.70 2.06 2.05 1.99 1.94 1.88 -46.74%
Adjusted Per Share Value based on latest NOSH - 102,104
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.28 48.12 33.76 22.96 11.99 60.56 45.67 -41.76%
EPS 2.98 8.21 5.60 3.43 1.60 7.34 5.43 -32.94%
DPS 0.00 1.87 0.00 0.00 0.00 1.88 0.00 -
NAPS 0.672 0.6553 0.6448 0.6417 0.6229 0.6073 0.5885 9.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.90 2.70 4.70 2.39 1.93 1.83 1.40 -
P/RPS 22.25 5.25 4.36 3.26 5.04 0.95 0.96 711.35%
P/EPS 151.38 30.79 26.30 21.82 37.68 7.81 8.08 604.14%
EY 0.66 3.25 3.80 4.58 2.65 12.81 12.38 -85.80%
DY 0.00 0.74 0.00 0.00 0.00 3.28 0.00 -
P/NAPS 6.71 3.86 2.28 1.17 0.97 0.94 0.74 334.25%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 27/11/20 28/08/20 28/05/20 -
Price 6.10 5.20 4.38 4.79 2.51 1.99 1.88 -
P/RPS 27.70 10.12 4.06 6.53 6.55 1.03 1.29 671.11%
P/EPS 188.45 59.30 24.50 43.73 49.00 8.49 10.85 569.50%
EY 0.53 1.69 4.08 2.29 2.04 11.78 9.22 -85.07%
DY 0.00 0.38 0.00 0.00 0.00 3.02 0.00 -
P/NAPS 8.36 7.43 2.13 2.34 1.26 1.03 1.00 311.38%

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