[KOBAY] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 16.92%
YoY- 115.9%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 80,671 36,967 156,612 112,190 75,126 33,804 125,430 -25.43%
PBT 12,277 5,588 18,859 11,413 9,252 3,370 7,627 37.23%
Tax -3,035 -1,545 -5,466 -3,581 -2,578 -1,290 -2,765 6.39%
NP 9,242 4,043 13,393 7,832 6,674 2,080 4,862 53.27%
-
NP to SH 9,167 4,005 13,184 7,697 6,583 2,037 4,739 55.06%
-
Tax Rate 24.72% 27.65% 28.98% 31.38% 27.86% 38.28% 36.25% -
Total Cost 71,429 32,924 143,219 104,358 68,452 31,724 120,568 -29.39%
-
Net Worth 167,450 162,345 158,186 153,066 152,038 147,956 145,829 9.62%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 167,450 162,345 158,186 153,066 152,038 147,956 145,829 9.62%
NOSH 102,093 102,093 102,093 102,093 102,039 102,039 102,039 0.03%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.46% 10.94% 8.55% 6.98% 8.88% 6.15% 3.88% -
ROE 5.47% 2.47% 8.33% 5.03% 4.33% 1.38% 3.25% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 79.01 36.21 153.46 109.94 73.62 33.13 123.00 -25.49%
EPS 8.98 3.92 12.92 7.54 6.45 2.00 4.65 54.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.59 1.55 1.50 1.49 1.45 1.43 9.53%
Adjusted Per Share Value based on latest NOSH - 102,093
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 25.21 11.55 48.95 35.07 23.48 10.57 39.20 -25.43%
EPS 2.87 1.25 4.12 2.41 2.06 0.64 1.48 55.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5234 0.5074 0.4944 0.4784 0.4752 0.4625 0.4558 9.63%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.30 1.51 1.00 0.945 0.865 0.84 1.03 -
P/RPS 1.65 4.17 0.65 0.86 1.17 2.54 0.84 56.65%
P/EPS 14.48 38.50 7.74 12.53 13.41 42.08 22.16 -24.64%
EY 6.91 2.60 12.92 7.98 7.46 2.38 4.51 32.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.95 0.65 0.63 0.58 0.58 0.72 6.36%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 15/02/19 22/11/18 24/08/18 25/05/18 23/02/18 29/11/17 30/08/17 -
Price 1.45 1.48 1.27 1.05 0.83 0.90 0.83 -
P/RPS 1.84 4.09 0.83 0.96 1.13 2.72 0.67 95.74%
P/EPS 16.15 37.73 9.83 13.92 12.87 45.08 17.86 -6.47%
EY 6.19 2.65 10.17 7.18 7.77 2.22 5.60 6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.82 0.70 0.56 0.62 0.58 31.93%

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