[KOBAY] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 40.52%
YoY- -30.19%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 150,014 72,764 313,891 245,218 171,588 89,441 354,268 -43.52%
PBT 8,663 3,491 39,713 37,330 26,734 14,761 71,929 -75.51%
Tax -4,942 -2,227 -12,507 -10,509 -7,733 -4,503 -19,078 -59.26%
NP 3,721 1,264 27,206 26,821 19,001 10,258 52,851 -82.86%
-
NP to SH 4,597 1,528 28,081 27,468 19,548 10,515 51,290 -79.88%
-
Tax Rate 57.05% 63.79% 31.49% 28.15% 28.93% 30.51% 26.52% -
Total Cost 146,293 71,500 286,685 218,397 152,587 79,183 301,417 -38.15%
-
Net Worth 384,217 381,015 381,015 381,015 384,217 371,039 352,686 5.85%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 6,403 - - - 9,363 -
Div Payout % - - 22.80% - - - 18.26% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 384,217 381,015 381,015 381,015 384,217 371,039 352,686 5.85%
NOSH 326,180 326,180 326,180 326,180 326,180 326,180 326,180 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.48% 1.74% 8.67% 10.94% 11.07% 11.47% 14.92% -
ROE 1.20% 0.40% 7.37% 7.21% 5.09% 2.83% 14.54% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 46.85 22.73 98.04 76.59 53.59 28.20 113.51 -44.47%
EPS 1.44 0.48 8.77 8.58 6.11 3.32 16.43 -80.18%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 1.20 1.19 1.19 1.19 1.20 1.17 1.13 4.07%
Adjusted Per Share Value based on latest NOSH - 326,180
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 45.99 22.31 96.23 75.18 52.61 27.42 108.61 -43.52%
EPS 1.41 0.47 8.61 8.42 5.99 3.22 15.72 -79.87%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 2.87 -
NAPS 1.1779 1.1681 1.1681 1.1681 1.1779 1.1375 1.0813 5.85%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.33 1.89 1.90 2.51 2.72 2.63 2.96 -
P/RPS 2.84 8.32 1.94 3.28 5.08 9.33 2.61 5.77%
P/EPS 92.63 396.04 21.66 29.26 44.55 79.32 18.01 197.07%
EY 1.08 0.25 4.62 3.42 2.24 1.26 5.55 -66.31%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.01 -
P/NAPS 1.11 1.59 1.60 2.11 2.27 2.25 2.62 -43.50%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 16/11/23 29/08/23 17/05/23 09/02/23 16/11/22 18/08/22 -
Price 1.28 1.76 1.92 2.26 3.07 2.76 3.11 -
P/RPS 2.73 7.74 1.96 2.95 5.73 9.79 2.74 -0.24%
P/EPS 89.15 368.79 21.89 26.34 50.28 83.24 18.93 180.16%
EY 1.12 0.27 4.57 3.80 1.99 1.20 5.28 -64.33%
DY 0.00 0.00 1.04 0.00 0.00 0.00 0.96 -
P/NAPS 1.07 1.48 1.61 1.90 2.56 2.36 2.75 -46.61%

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