[KOBAY] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
09-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -14.09%
YoY- -37.78%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 72,764 68,673 73,630 82,147 89,441 95,232 100,067 -19.12%
PBT 3,491 2,383 10,597 11,973 14,761 15,690 20,911 -69.64%
Tax -2,227 -1,998 -2,775 -3,230 -4,503 -3,930 -5,194 -43.11%
NP 1,264 385 7,822 8,743 10,258 11,760 15,717 -81.33%
-
NP to SH 1,528 613 7,922 9,033 10,515 11,944 15,107 -78.26%
-
Tax Rate 63.79% 83.84% 26.19% 26.98% 30.51% 25.05% 24.84% -
Total Cost 71,500 68,288 65,808 73,404 79,183 83,472 84,350 -10.42%
-
Net Worth 381,015 381,015 381,015 384,217 371,039 352,686 337,865 8.33%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 6,403 - - - 9,363 - -
Div Payout % - 1,044.64% - - - 78.39% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 381,015 381,015 381,015 384,217 371,039 352,686 337,865 8.33%
NOSH 326,180 326,180 326,180 326,180 326,180 326,180 326,180 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.74% 0.56% 10.62% 10.64% 11.47% 12.35% 15.71% -
ROE 0.40% 0.16% 2.08% 2.35% 2.83% 3.39% 4.47% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 22.73 21.45 23.00 25.66 28.20 30.51 32.58 -21.32%
EPS 0.48 0.19 2.47 2.82 3.32 3.83 4.92 -78.77%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.19 1.19 1.19 1.20 1.17 1.13 1.10 5.37%
Adjusted Per Share Value based on latest NOSH - 326,180
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 22.74 21.46 23.01 25.68 27.96 29.77 31.28 -19.13%
EPS 0.48 0.19 2.48 2.82 3.29 3.73 4.72 -78.18%
DPS 0.00 2.00 0.00 0.00 0.00 2.93 0.00 -
NAPS 1.1909 1.1909 1.1909 1.2009 1.1597 1.1024 1.056 8.33%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.89 1.90 2.51 2.72 2.63 2.96 4.38 -
P/RPS 8.32 8.86 10.91 10.60 9.33 9.70 13.44 -27.34%
P/EPS 396.04 992.40 101.45 96.41 79.32 77.35 89.05 170.19%
EY 0.25 0.10 0.99 1.04 1.26 1.29 1.12 -63.16%
DY 0.00 1.05 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 1.59 1.60 2.11 2.27 2.25 2.62 3.98 -45.72%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 29/08/23 17/05/23 09/02/23 16/11/22 18/08/22 19/05/22 -
Price 1.76 1.92 2.26 3.07 2.76 3.11 3.20 -
P/RPS 7.74 8.95 9.83 11.97 9.79 10.19 9.82 -14.66%
P/EPS 368.79 1,002.85 91.34 108.82 83.24 81.27 65.06 217.57%
EY 0.27 0.10 1.09 0.92 1.20 1.23 1.54 -68.64%
DY 0.00 1.04 0.00 0.00 0.00 0.96 0.00 -
P/NAPS 1.48 1.61 1.90 2.56 2.36 2.75 2.91 -36.25%

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