[KOBAY] QoQ Quarter Result on 30-Sep-2023 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
16-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 149.27%
YoY- -85.47%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 89,566 87,789 77,250 72,764 68,673 73,630 82,147 5.93%
PBT 5,964 7,650 5,172 3,491 2,383 10,597 11,973 -37.18%
Tax -1,710 -3,002 -2,715 -2,227 -1,998 -2,775 -3,230 -34.58%
NP 4,254 4,648 2,457 1,264 385 7,822 8,743 -38.16%
-
NP to SH 4,953 5,484 3,069 1,528 613 7,922 9,033 -33.03%
-
Tax Rate 28.67% 39.24% 52.49% 63.79% 83.84% 26.19% 26.98% -
Total Cost 85,312 83,141 74,793 71,500 68,288 65,808 73,404 10.55%
-
Net Worth 387,419 384,217 384,217 381,015 381,015 381,015 384,217 0.55%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - 6,403 - - -
Div Payout % - - - - 1,044.64% - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 387,419 384,217 384,217 381,015 381,015 381,015 384,217 0.55%
NOSH 326,180 326,180 326,180 326,180 326,180 326,180 326,180 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.75% 5.29% 3.18% 1.74% 0.56% 10.62% 10.64% -
ROE 1.28% 1.43% 0.80% 0.40% 0.16% 2.08% 2.35% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 27.97 27.42 24.13 22.73 21.45 23.00 25.66 5.92%
EPS 1.55 1.71 0.96 0.48 0.19 2.47 2.82 -32.92%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.21 1.20 1.20 1.19 1.19 1.19 1.20 0.55%
Adjusted Per Share Value based on latest NOSH - 326,180
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 27.46 26.91 23.68 22.31 21.05 22.57 25.18 5.95%
EPS 1.52 1.68 0.94 0.47 0.19 2.43 2.77 -32.99%
DPS 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
NAPS 1.1877 1.1779 1.1779 1.1681 1.1681 1.1681 1.1779 0.55%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.14 1.68 1.33 1.89 1.90 2.51 2.72 -
P/RPS 7.65 6.13 5.51 8.32 8.86 10.91 10.60 -19.55%
P/EPS 138.34 98.09 138.76 396.04 992.40 101.45 96.41 27.24%
EY 0.72 1.02 0.72 0.25 0.10 0.99 1.04 -21.75%
DY 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 1.77 1.40 1.11 1.59 1.60 2.11 2.27 -15.29%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 15/05/24 21/02/24 16/11/23 29/08/23 17/05/23 09/02/23 -
Price 1.74 2.15 1.28 1.76 1.92 2.26 3.07 -
P/RPS 6.22 7.84 5.31 7.74 8.95 9.83 11.97 -35.39%
P/EPS 112.48 125.53 133.54 368.79 1,002.85 91.34 108.82 2.23%
EY 0.89 0.80 0.75 0.27 0.10 1.09 0.92 -2.18%
DY 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
P/NAPS 1.44 1.79 1.07 1.48 1.61 1.90 2.56 -31.88%

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