[KOBAY] QoQ Quarter Result on 31-Mar-2017 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 194.25%
YoY- 182.49%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 41,322 33,804 38,591 31,116 28,359 27,364 30,655 21.95%
PBT 5,882 3,370 1,692 2,840 1,752 1,342 3,559 39.65%
Tax -1,288 -1,290 -489 -672 -994 -610 -907 26.25%
NP 4,594 2,080 1,203 2,168 758 732 2,652 44.09%
-
NP to SH 4,546 2,037 1,173 2,148 730 687 2,142 64.92%
-
Tax Rate 21.90% 38.28% 28.90% 23.66% 56.74% 45.45% 25.48% -
Total Cost 36,728 31,724 37,388 28,948 27,601 26,632 28,003 19.76%
-
Net Worth 152,038 147,956 145,829 79,325 95,502 141,481 140,347 5.46%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 152,038 147,956 145,829 79,325 95,502 141,481 140,347 5.46%
NOSH 102,039 102,039 102,039 102,039 102,039 68,019 67,800 31.23%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.12% 6.15% 3.12% 6.97% 2.67% 2.68% 8.65% -
ROE 2.99% 1.38% 0.80% 2.71% 0.76% 0.49% 1.53% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.50 33.13 37.84 39.23 41.57 40.23 45.21 -7.05%
EPS 4.45 2.00 1.15 2.11 1.07 1.01 2.10 64.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.45 1.43 1.00 1.40 2.08 2.07 -19.63%
Adjusted Per Share Value based on latest NOSH - 102,039
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.92 10.57 12.06 9.73 8.86 8.55 9.58 22.00%
EPS 1.42 0.64 0.37 0.67 0.23 0.21 0.67 64.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4752 0.4625 0.4558 0.2479 0.2985 0.4422 0.4387 5.45%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.865 0.84 1.03 0.89 0.95 1.18 1.23 -
P/RPS 2.14 2.54 2.72 2.27 2.29 2.93 2.72 -14.73%
P/EPS 19.42 42.08 89.55 32.87 88.77 116.83 38.93 -37.02%
EY 5.15 2.38 1.12 3.04 1.13 0.86 2.57 58.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.72 0.89 0.68 0.57 0.59 -1.13%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 29/11/17 30/08/17 26/05/17 17/02/17 28/11/16 24/08/16 -
Price 0.83 0.90 0.83 1.07 0.915 1.57 1.25 -
P/RPS 2.05 2.72 2.19 2.73 2.20 3.90 2.76 -17.93%
P/EPS 18.63 45.08 72.16 39.51 85.50 155.45 39.57 -39.39%
EY 5.37 2.22 1.39 2.53 1.17 0.64 2.53 64.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.58 1.07 0.65 0.75 0.60 -4.48%

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