[KOBAY] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 200.85%
YoY- -76.48%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 92,818 327,369 237,803 150,014 72,764 313,891 245,218 -47.58%
PBT 8,228 22,277 16,313 8,663 3,491 39,713 37,330 -63.41%
Tax -3,155 -9,654 -7,944 -4,942 -2,227 -12,507 -10,509 -55.06%
NP 5,073 12,623 8,369 3,721 1,264 27,206 26,821 -66.94%
-
NP to SH 5,311 15,034 10,081 4,597 1,528 28,081 27,468 -66.46%
-
Tax Rate 38.34% 43.34% 48.70% 57.05% 63.79% 31.49% 28.15% -
Total Cost 87,745 314,746 229,434 146,293 71,500 286,685 218,397 -45.46%
-
Net Worth 387,127 387,419 384,217 384,217 381,015 381,015 381,015 1.06%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - 6,403 - -
Div Payout % - - - - - 22.80% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 387,127 387,419 384,217 384,217 381,015 381,015 381,015 1.06%
NOSH 319,939 326,180 326,180 326,180 326,180 326,180 326,180 -1.27%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.47% 3.86% 3.52% 2.48% 1.74% 8.67% 10.94% -
ROE 1.37% 3.88% 2.62% 1.20% 0.40% 7.37% 7.21% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 29.01 102.24 74.27 46.85 22.73 98.04 76.59 -47.55%
EPS 1.66 4.70 3.15 1.44 0.48 8.77 8.58 -66.44%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.21 1.21 1.20 1.20 1.19 1.19 1.19 1.11%
Adjusted Per Share Value based on latest NOSH - 326,180
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 29.01 102.32 74.33 46.89 22.74 98.11 76.65 -47.58%
EPS 1.66 4.70 3.15 1.44 0.48 8.78 8.59 -66.47%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.21 1.2109 1.2009 1.2009 1.1909 1.1909 1.1909 1.06%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.45 2.14 1.68 1.33 1.89 1.90 2.51 -
P/RPS 5.00 2.09 2.26 2.84 8.32 1.94 3.28 32.35%
P/EPS 87.35 45.58 53.36 92.63 396.04 21.66 29.26 106.91%
EY 1.14 2.19 1.87 1.08 0.25 4.62 3.42 -51.82%
DY 0.00 0.00 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 1.20 1.77 1.40 1.11 1.59 1.60 2.11 -31.28%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 28/08/24 15/05/24 21/02/24 16/11/23 29/08/23 17/05/23 -
Price 1.31 1.74 2.15 1.28 1.76 1.92 2.26 -
P/RPS 4.52 1.70 2.89 2.73 7.74 1.96 2.95 32.80%
P/EPS 78.92 37.06 68.29 89.15 368.79 21.89 26.34 107.41%
EY 1.27 2.70 1.46 1.12 0.27 4.57 3.80 -51.74%
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
P/NAPS 1.08 1.44 1.79 1.07 1.48 1.61 1.90 -31.30%

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